summary by mdas - budget office of the federation ... business incubation centre ado-ekiti...
TRANSCRIPT
![Page 1: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/1.jpg)
SUMMARY BY FUNDS
2014 FGN BUDGET PROPOSAL
NO CODE FUND TOTAL ALLOCATION
24,059,509,868 6,787,308,701 30,846,818,569
19,948,794,239 4,110,715,629 24,059,509,868 6,787,308,701 30,846,818,569
1 0228FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY
19,948,794,239 4,110,715,629
Federal Government of Nigeria
SUMMARY BY MDAs
2014 FGN BUDGET PROPOSAL
NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION
991,161,350 405,624,570 1,396,785,920
2 0228002001NATIONAL AGENCY FOR SCIENCE AND ENGINEERING INFRASTRUCTURES
607,471,646 138,175,771 745,647,417 613,799,472 1,359,446,889
1 0228001001FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY - HQTRS
569,996,166 421,165,184
FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY
2014 FGN BUDGET PROPOSAL
NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION
3 031 CAPITAL DEVELOPMENT FUND MAIN 6,787,308,701
30,846,818,569
1 021 MAIN ENVELOP - PERSONNEL 19,948,794,239
2 022 MAIN ENVELOP - OVERHEAD 4,110,715,629
39,481,391 100,518,609 140,000,000
8 0228006001 COOPERATIVE INFORMATION NETWORK
397,767,094 20,721,083 418,488,177 10,689,530 429,177,707
7 0228005003
ADVANCED SPACE TECHNOLOGY APPLICATION LABORATORY UYO AKWA IBOM STATE
0 39,481,391
1,694,363,842 507,000,000 2,201,363,842
6 0228005002CENTRE FOR ATMOSPHERIC RESEARCH, ANYIGBA
0 39,481,391 39,481,391 90,518,609 130,000,000
5 0228005001NATIONAL SPACE RESEARCH AND DEVELOPMENT AGENCY - ABUJA
1,481,815,759 212,548,083
423,271,234 322,850,273 746,121,507
4 0228004001NIGERIA NATURAL MEDICINE DEVELOPMENT AGENCY
189,750,391 89,561,144 279,311,535 123,951,676 403,263,211
3 0228003001SHEDA SCIENCE AND TECHNOLOGY COMPLEX - ABUJA
323,618,488 99,652,746
73,050,383 0 73,050,383
14 0228008007BIORESOURCE DEVELOPMENT CENTRE ODI, BAYELSA STATE
216,156,646 40,010,303 256,166,949 500,000,000 756,166,949
13 0228008006BIORESOURCE DEVELOPMENT CENTRE KATSINA KATSINA STATE
43,040,080 30,010,303
42,033,900 0 42,033,900
12 0228008004BIORESOURCE DEVELOPMENT CENTRE
33,977,622 30,010,303 63,987,925 0 63,987,925
11 0228008003BIORESOURCE DEVELOPMENT CENTRE ISANLU KOGI STATE
27,023,597 15,010,303
1,437,951,042 260,203,681 1,698,154,723
10 0228008002BIORESOURCE DEVELOPMENT CENTRE ABUJA FCT
26,486,698 24,610,303 51,097,001 0 51,097,001
9 0228008001NATIONAL BIOTECHNOLOGICAL DEVELOPMENT AGENCY -
1,294,380,708 143,570,333
56,838,538 0 56,838,538
20 0228012001TECHNOLOGY BUSINESS INCUBATOR CENTRE - KANO
63,423,244 15,941,391 79,364,635 0 79,364,635
19 0228011001TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABA
41,361,806 15,476,732
303,418,447 412,316,688 715,735,135
18 0228010001TECHNOLOGY BUSINESS INCUBATOR CENTRE - AGEGE
91,355,986 19,552,875 110,908,861 0 110,908,861
17 0228009001BOARD FOR TECHNOLOGY BUSINESS INCUBATOR CENTRE ABUJA
193,070,881 110,347,565
82,027,493 0 82,027,493
16 0228008009BIORESOURCE DEVELOPMENT CENTRE OWODE OGUN STATE
41,769,041 30,010,303 71,779,345 0 71,779,345
15 0228008008BIORESOURCE DEVELOPMENT CENTRE OGBOMOSO OSUN STATE
53,017,190 29,010,303
63,370,831 0 63,370,831
24 0228016001TECHNOLOGY BUSINESS INCUBATOR CENTRE - WARRI
25,536,485 13,972,404 39,508,889 0 39,508,889
23 0228015001TECHNOLOGY BUSINESS INCUBATOR CENTRE - MINNA
51,546,352 11,824,479
58,293,423 0 58,293,423
22 0228014001TECHNOLOGY BUSINESS INCUBATOR CENTRE - CALABAR
21,482,226 11,904,774 33,387,000 0 33,387,000
21 0228013001TECHNOLOGY BUSINESS INCUBATOR CENTRE - NNEWI
42,439,195 15,854,228
![Page 2: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/2.jpg)
48,925,114 0 48,925,114
26 0228018001TECHNOLOGY BUSINESS INCUBATOR CENTRE - GUSAU
57,602,582 10,016,638 67,619,220 0 67,619,220
25 0228017001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 37,929,179 10,995,936
49,588,898 0 49,588,898
32 0228024001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 65,516,191 12,228,704 77,744,894 0 77,744,894
31 0228023001TECHNOLOGY BUSINESS INCUBATOR CENTRE - BAUCHI
37,629,070 11,959,828
45,132,418 0 45,132,418
30 0228022001TECHNOLOGY BUSINESS INCUBATOR CENTRE - IGBOTAKO
39,668,291 11,244,802 50,913,093 0 50,913,093
29 0228021001TECHNOLOGY BUSINESS INCUBATOR CENTRE - B/ 33,630,337 11,502,081
44,889,496 0 44,889,496
28 0228020001TECHNOLOGY BUSINESS INCUBATOR CENTRE - UYO
33,048,535 12,368,433 45,416,969 0 45,416,969
27 0228019001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 32,470,544 12,418,952
51,078,609 0 51,078,609
38 0228030001TECHNOLOGY BUSINESS INCUBATOR CENTRE - YENEGOA
21,482,226 16,799,311 38,281,537 0 38,281,537
37 0228029001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - JOS
38,982,335 12,096,274
93,949,797 0 93,949,797
36 0228028001TECHNOLOGY BUSINESS INCUBATOR CENTRE - YOLA
34,804,180 12,767,461 47,571,641 0 47,571,641
35 0228027001TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABEOKUTA
75,611,406 18,338,392
84,904,430 0 84,904,430
34 0228026001TECHNOLOGY BUSINESS INCUBATOR CENTRE - OKWE 33,600,826 10,440,799 44,041,625 0 44,041,625
33 0228025001TECHNOLOGY BUSINESS INCUBATOR CENTRE - BENIN
71,330,450 13,573,980
307,824,508 15,845,079 323,669,587
44 0228036001AFRICA REGIONAL CENTRE FOR SPACE SCIENCE & TECHNOLOGY - ILE-IFE
463,374,263 29,120,804 492,495,067 21,221,870 513,716,937
43 0228035001NATIONAL ENGINEERING DESIGN AND DEVELOPMENT CENTRE -NNEWI
263,314,762 44,509,746
423,521,792 58,081,785 481,603,577
42 0228034001REGIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT (NACETEM -
63,805,086 38,979,479 102,784,565 49,113,251 151,897,816
41 0228033001NATIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT ILE IFE
327,784,223 95,737,569
236,402,653 50,457,267 286,859,920
40 0228032001ELECTRONICS DEVELOPMENT INSTITUTE (ELDI) AWKA
246,187,673 49,826,247 296,013,920 18,600,000 314,613,920
39 0228031001NATIONAL CENTRE FOR GENETIC RESEARCH AND BIOTECHNOLOGY - IBADAN
206,965,487 29,437,166
656,342,019 506,886,222 1,163,228,241
50 0228042001 PROJECT DEVELOPMENT INSTITUTE - ENUGU
688,916,906 111,418,704 800,335,610 247,977,961 1,048,313,571
49 0228041001NIGERIAN BUILDING AND ROAD RESEARCH INSTITUTE - LAGOS
540,108,211 116,233,808
478,517,796 30,000,000 508,517,796
48 0228040001CENTRE FOR GEODESY AND GEODYNAMICS TORO BAUCHI
396,816,887 39,946,325 436,763,212 31,449,071 468,212,283
47 0228039001CENTRE FOR BASIC SPACE SCIENCE NSUKKA ENUGU STATE
438,443,101 40,074,695
728,085,516 48,346,594 776,432,110
46 0228038001CENTRE FOR SPACE TRANSPORT AND PROPULSION EPE LAGOS
654,239,036 79,755,644 733,994,680 48,136,504 782,131,184
45 0228037001CENTRE FOR SATELLITE TECHNOLOGY DEVELOPMENT ABUJA
655,878,568 72,206,948
770,132,331 17,220,069 787,352,400
56 0228048001HYDRAULIC EQUIPMENT RESEARCH INSTITUTE - KANO
166,680,571 41,411,036 208,091,607 20,854,059 228,945,666
55 0228047001SCIENCE EQUIPMENT DEVELOPMENT INSTITUTE- ENUGU
600,494,708 169,637,624
1,161,355,861 180,648,912 1,342,004,773
54 0228046001FEDERAL INSTITUTE OF INDUSTRIAL RESEARCH -OSHODI
1,151,671,050 217,937,261 1,369,608,311 538,464,361 1,908,072,672
53 0228045001NATIONAL INSTITUTE TRYPANOSOMIASIS RESEARCH KADUNA
1,063,508,708 97,847,153
365,190,165 100,990,009 466,180,174
52 0228044001NATIONAL RESEARCH INSTITUTE FOR CHEMICAL TECHNOLOGY ZARIA
696,791,153 85,665,138 782,456,291 250,880,839 1,033,337,130
51 0228043001NATIONAL OFFICE OF TECHNOLOGY ACQUISITION AND PROMOTION - ABUJA
300,284,785 64,905,380
946,269,062 45,426,283 991,695,34561 0228053001 NATIONAL CENTRE FOR REMOTE SENSING - JOS
888,496,069 57,772,993
222,100,265 200,000,000 422,100,265
60 0228052001POWER EQUIPMENT AND ELECTRICAL MACHINERY DEVELOPMENT CENTRE -
194,301,320 13,689,056 207,990,376 22,300,000 230,290,376
59 0228051001NIGERIA INSTITUTE FOR SCIENCE LABORATORY TECHNOLOGY IBADAN
158,008,566 64,091,699
313,057,397 15,000,000 328,057,397
58 0228050001NIGERIA INSTITUTE OF LEATHER AND SCIENCE TECHNOLOGY (NILEST)
572,248,178 62,704,916 634,953,094 151,868,778 786,821,872
57 0228049001ENGINEERING MATERIALS DEVELOPMENT INSTITUTE - AKURE
276,592,821 36,464,575
![Page 3: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/3.jpg)
62 0228054001SCIENCE EQUIPMENT DEVELOPMENT INTITUTE - 272,601,387 67,115,917 339,717,304 13,462,329 353,179,633
131,376,806 15,349,347 146,726,153
68 0228066001 SOKOTO ENERGY RESEARCH 0 26,575,908 26,575,908 20,519,945 47,095,853
67 0228064001ADVANCE MANUFACTURING TECHNOLOGY
116,338,214 15,038,591
56,660,385 0 56,660,385
66 0228063001PROTOTYPE ENGINEERING DEVELOPMENT INSTITUTE , 359,460,696 15,387,939 374,848,635 11,200,000 386,048,635
65 0228062001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 41,299,760 15,360,625
55,189,920 0 55,189,920
64 0228061001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 40,010,518 15,527,678 55,538,196 0 55,538,196
63 0228060001TECHNOLOGY BUSINESS INCUBATOR CENTRE - ILORIN
40,260,090 14,929,830
53,238,073 0 53,238,073
74 0228073001 ENERGY COMMISSION OF NIGERIA
1,503,399,993 292,199,276 1,795,599,268 606,935,333 2,402,534,601
73 0228072001 TECHNOLOGY BUSINESS INCUBATOR - ENUGU
36,821,588 16,416,485
31,235,901 20,519,945 51,755,846
72 0228071001NATIONAL CENTRE FOR ENERGY AND ENVIRONMENT ,UNIVERSITY
0 28,060,317 28,060,317 20,519,945 48,580,262
71 0228069001NATIONAL CENTRE FOR HYDROPOWER RESEARCH AND DEVELOPMENT
0 31,235,901
27,916,965 20,519,945 48,436,910
70 0228068001NATIONAL CENTRE FOR ENERGY EFFICIENCY AND CONSERVATIVE,UNIVERSITY
0 31,235,901 31,235,901 20,519,945 51,755,846
69 0228067001CENTRE FOR ENERGY RESEARCH AND
0 27,916,965
0228001001 FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY - HQTRS
CODE LINE ITEM AMOUNT
55,102,755 0 55,102,755
19,948,794,239 4,110,715,629 24,059,509,868 6,787,308,701 30,846,818,569
77 0228077001TECHNOLOGY BUSINESS INCUBATION CENTRE ILE-IFE
40,290,392 14,812,364
28,060,317 20,519,945 48,580,262
76 0228076001TECHNOLOGY BUSINESS INCUBATION CENTRE ADO-EKITI
33,606,017 16,812,364 50,418,381 0 50,418,381
75 0228074001
NATIONAL CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, ABUBAKAR TAFAWA BALEWA UNIVERSITY BAUCHI
0 28,060,317
2202 OVERHEAD COST 421,165,184
220201 TRAVEL& TRANSPORT - GENERAL 87,549,846
21020202 CONTRIBUTORY PENSION 37,999,744
22 OTHER RECURRENT COSTS 421,165,184
210202 SOCIAL CONTRIBUTIONS 63,332,907
21020201 NHIS 25,333,163
21010101 SALARY 506,663,258
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 63,332,907
2101 SALARY 506,663,258
210101 SALARIES AND WAGES 506,663,258
2 EXPENDITURE 1,396,785,920
21 PERSONNEL COST 569,996,166
22020303 NEWSPAPERS 4,087,383
22020304 MAGAZINES & PERIODICALS 1,170,667
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 23,413,337
22020302 BOOKS 2,341,334
22020202 TELEPHONE CHARGES 1,170,667
220203 MATERIALS & SUPPLIES - GENERAL 42,016,990
220202 UTILITIES - GENERAL 10,231,628
22020201 ELECTRICITY CHARGES 9,060,962
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 10,285,833
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 10,536,002
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 19,901,337
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 46,826,675
22020402 MAINTENANCE OF OFFICE FURNITURE 8,194,668
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,170,667
220204 MAINTENANCE SERVICES - GENERAL 37,443,073
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 11,706,669
22020308 FIELD & CAMPING MATERIALS SUPPLIES 468,267
22020309 UNIFORMS & OTHER CLOTHING 1,170,667
22020305 PRINTING OF NON SECURITY DOCUMENTS 4,682,667
22020306 PRINTING OF SECURITY DOCUMENTS 4,682,667
![Page 4: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/4.jpg)
22020406 OTHER MAINTENANCE SERVICES 3,493,734
220205 TRAINING - GENERAL 46,988,275
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 11,706,669
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,170,667
22020801 MOTOR VEHICLE FUEL COST 8,194,668
22020803 PLANT / GENERATOR FUEL COST 3,512,001
22020708 BUDGET PREPARATION 3,512,001
220208 FUEL & LUBRICANTS - GENERAL 11,706,669
22020702 INFORMATION TECHNOLOGY CONSULTING 12,555,340
22020703 LEGAL SERVICES 3,512,001
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 25,432,676
22020701 FINANCIAL CONSULTING 5,853,334
220206 OTHER SERVICES - GENERAL 3,512,001
22020606 CLEANING & FUMIGATION SERVICES 3,512,001
22020501 LOCAL TRAINING 35,120,006
22020502 INTERNATIONAL TRAINING 11,868,269
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 585,333
22021009 SPORTING ACTIVITIES 11,706,669
22021006 POSTAGES & COURIER SERVICES 2,341,334
22021007 WELFARE PACKAGES 49,168,008
22021003 PUBLICITY & ADVERTISEMENTS 11,706,669
22021004 MEDICAL EXPENSES 5,853,334
22021001 REFRESHMENT & MEALS 11,706,669
22021002 HONORARIUM & SITTING ALLOWANCE 7,024,001
22020904 OTHER CRF BANK CHARGES 2,341,334
220210 MISCELLANEOUS 152,772,026
220209 FINANCIAL CHARGES - GENERAL 3,512,001
22020901 BANK CHARGES (OTHER THAN INTEREST) 1,170,667
230501 ACQUISITION OF NON TANGIBLE ASSETS 100,000,000
23050103 MONITORING AND EVALUATION 80,000,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 275,000,000
2305 OTHER CAPITAL PROJECTS 100,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 305,624,570
23020111 CONSTRUCTION / PROVISION OF LIBRARIES 30,624,570
23 CAPITAL EXPENDITURE 405,624,570
2302 CONSTRUCTION / PROVISION 305,624,570
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 5,853,334
22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 3,512,001
22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 8,194,668
22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 35,120,006
ST02003627 DEVELOPMENT OF DATABANK OF NIGERIA SCIENTIST, ENGINEERS &TECHNOLOGIST(LOCAL AND DIASPORA)
NEW 60,000,000
ST02003628 KARSHI SOLAR TECHNOLOGIYEXPERIENMENT NEW 20,000,000
ST02003624 DEVOLPMENT AND EQUIPING OF NATIONAL SCIENCE AND TECHNOLOGY MUSEUM NEW 30,000,000
ST02003625 DEVELOPMENT OF SCIENCE AND TECHNOLOGY PARK(S & T PARKS)IN NIGERIA NEW 80,000,000
TOTAL ALLOCATION 1,396,785,920
0228001001 FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY - HQTRS
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 421,165,184
TOTAL RECURRENT 991,161,350
TOTAL CAPITAL 405,624,570
23050104 ANNIVASARIES/CELEBRATIONS 20,000,000
TOTAL PERSONNEL 569,996,166
STO5003693 PRESIDENTIAL STANDINGCOMMITEE ON INNOVATION AND INVENTION(PSCII) NEW 80,000,000
0228002001 NATIONAL AGENCY FOR SCIENCE AND ENGINEERING INFRASTRUCTURES
ST04003662 INTERNATIONAL JUNIOR SCIENCE OLYMPIAD(IJSO) EVENT NEW 20,000,000
STO1003616 ESTABLISHMENT OF CENTRAL E-LIBRARY NEW 30,624,570
ST02003641 TECHNOLOGY DIFFUSION ANDTRANSFER(DTI) NEW 10,000,000
ST02003644 NATIONAL SCIENCE AND TECHNOLOGY WEEK NEW 10,000,000
ST02003636 SURVEY FOR DETERMINATIONOF LEVELOFEXPOSETO PESTICIDERESIDSU IN FOOD NEW 8,000,000
ST02003639 ESTABLISHMENT OF FMST CALL CENTER ON GOVT SERVICE PORTAL NEW 7,000,000
ST02003631 WARD BASED CLUSTER PROJECT NEW 20,000,000
ST02003633 AUTOMATING OF SELECTEDPROCESSAND ACTIVITIESOF FSMTANDITS OPERATION NEW 30,000,000
CODE LINE ITEM AMOUNT
2 EXPENDITURE 1,359,446,889
![Page 5: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/5.jpg)
22 OTHER RECURRENT COSTS 138,175,771
2202 OVERHEAD COST 138,175,771
21020201 NHIS 26,998,740
21020202 CONTRIBUTORY PENSION 40,498,110
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 67,496,850
210202 SOCIAL CONTRIBUTIONS 67,496,850
210101 SALARIES AND WAGES 539,974,796
21010101 SALARY 539,974,796
21 PERSONNEL COST 607,471,646
2101 SALARY 539,974,796
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,634,499
22020302 BOOKS 336,528
22020203 INTERNET ACCESS CHARGES 1,346,111
220203 MATERIALS & SUPPLIES - GENERAL 12,047,690
22020201 ELECTRICITY CHARGES 1,076,889
22020202 TELEPHONE CHARGES 4,038,332
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 6,730,553
220202 UTILITIES - GENERAL 6,461,331
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 13,461,106
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 5,458,770
220201 TRAVEL& TRANSPORT - GENERAL 35,024,191
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 9,373,761
22020406 OTHER MAINTENANCE SERVICES 1,346,111
220205 TRAINING - GENERAL 12,625,639
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,692,221
22020405 MAINTENANCE OF PLANTS/GENERATORS 2,692,221
22020402 MAINTENANCE OF OFFICE FURNITURE 673,055
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,692,221
220204 MAINTENANCE SERVICES - GENERAL 13,864,940
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,769,110
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,692,221
22020306 PRINTING OF SECURITY DOCUMENTS 673,055
22020303 NEWSPAPERS 673,055
22020304 MAGAZINES & PERIODICALS 4,038,332
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,076,889
22020803 PLANT / GENERATOR FUEL COST 3,769,110
220208 FUEL & LUBRICANTS - GENERAL 8,884,330
22020801 MOTOR VEHICLE FUEL COST 4,038,332
22020701 FINANCIAL CONSULTING 5,384,443
22020708 BUDGET PREPARATION 673,055
22020606 CLEANING & FUMIGATION SERVICES 10,095,830
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 6,057,498
220206 OTHER SERVICES - GENERAL 19,787,826
22020601 SECURITY SERVICES 9,691,997
22020501 LOCAL TRAINING 8,076,664
22020502 INTERNATIONAL TRAINING 4,548,975
230501 ACQUISITION OF NON TANGIBLE ASSETS 613,799,472
23050101 RESEARCH AND DEVELOPMENT 613,799,472
23 CAPITAL EXPENDITURE 613,799,472
2305 OTHER CAPITAL PROJECTS 613,799,472
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 538,444
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 2,288,388
22021006 POSTAGES & COURIER SERVICES 134,611
22021007 WELFARE PACKAGES 9,422,775
22021002 HONORARIUM & SITTING ALLOWANCE 5,115,220
22021003 PUBLICITY & ADVERTISEMENTS 3,230,666
220210 MISCELLANEOUS 23,422,325
22021001 REFRESHMENT & MEALS 2,692,221
TOTAL CAPITAL 613,799,472
TOTAL ALLOCATION 1,359,446,889
0228002001 NATIONAL AGENCY FOR SCIENCE AND ENGINEERING INFRASTRUCTURES
TOTAL PERSONNEL 607,471,646
TOTAL OVERHEAD 138,175,771
TOTAL RECURRENT 745,647,417
![Page 6: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/6.jpg)
NASENI01008583 INFRASTRUCTURE FOR RENEWABLE ENERGY. I. DEVELOPMENT OF CAPACITY FOR LOCAL FABRICATION OF SOLAR
NEW 32,000,000
NASENI01008584CONSTRUCTION OF ADVANCE MANUFACTURING TECHNOLOGY COMPLEX (HIGH VOLTAGE TESTING LAB, HIGH POWER COMPUTING LAB, VIRTUAL MANUFACTURING LAB)
NEW 200,000,000
NASENI01008581 ENGINEERING INFRACTRUSTURE FOR SOLID MINERAL PROCESSING NEW 132,000,000
NASENI01008582 RENOVATION OF HQ AND LAGOS LAISON OFFICES NEW 45,000,000
CODE PROJECT NAME TYPE AMOUNT
NASENI01008580DEVELOPMENT OF NEW AND EMERGING TECHNOLOGY: I. NANO-TECHNOLOGY FOR PRODUCTION OF SOLAR CELLS, LED & NANO FILTERS II. OFF-SHOOT TECHNOLOGY FROM SPACE SCIENCE
NEW 54,799,472
210202 SOCIAL CONTRIBUTIONS 35,957,610
21020201 NHIS 14,383,044
21010101 SALARY 287,660,878
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 35,957,610
2101 SALARY 287,660,878
210101 SALARIES AND WAGES 287,660,878
2 EXPENDITURE 746,121,507
21 PERSONNEL COST 323,618,488
0228003001 SHEDA SCIENCE AND TECHNOLOGY COMPLEX - ABUJA
CODE LINE ITEM AMOUNT
NASENI01008585 ENGINEERING IFRASTRUCURE FOR THE PRODUCTION OF HEAVY DUTY EQUIPMENT, GENERATOR PARTS AIRCRAFT SPARE PARTS AND ACCESSORIES
NEW 100,000,000
NASENI01008586 INFRASTRUCTURE FOR TRANSFER OF AGRO- ALLIED TECHNOLOGIES TO RURAL COMMUNITIES -(ACQUISITION CASSAVA / MILLET PROCESSING MACHINES)
NEW 50,000,000
22020205 WATER RATES 125,046
220203 MATERIALS & SUPPLIES - GENERAL 4,380,360
22020201 ELECTRICITY CHARGES 983,716
22020202 TELEPHONE CHARGES 989,276
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,772,970
220202 UTILITIES - GENERAL 2,098,039
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,010,784
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 8,984,609
2202 OVERHEAD COST 99,652,746
220201 TRAVEL& TRANSPORT - GENERAL 13,768,363
21020202 CONTRIBUTORY PENSION 21,574,566
22 OTHER RECURRENT COSTS 99,652,746
220205 TRAINING - GENERAL 1,112,897
22020501 LOCAL TRAINING 1,112,897
22020405 MAINTENANCE OF PLANTS/GENERATORS 8,940,211
22020406 OTHER MAINTENANCE SERVICES 10,033,906
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 9,837,163
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,311,622
220204 MAINTENANCE SERVICES - GENERAL 31,106,618
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 983,716
22020306 PRINTING OF SECURITY DOCUMENTS 983,716
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 983,716
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,921,069
22020304 MAGAZINES & PERIODICALS 491,858
220210 MISCELLANEOUS 15,516,813
22021001 REFRESHMENT & MEALS 1,975,630
220209 FINANCIAL CHARGES - GENERAL 1,273,478
22020902 INSURANCE PREMIUM 1,273,478
22020801 MOTOR VEHICLE FUEL COST 1,180,460
22020803 PLANT / GENERATOR FUEL COST 9,300,874
22020701 FINANCIAL CONSULTING 3,044,110
220208 FUEL & LUBRICANTS - GENERAL 10,481,333
22020606 CLEANING & FUMIGATION SERVICES 7,279,501
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,044,110
220206 OTHER SERVICES - GENERAL 16,870,735
22020601 SECURITY SERVICES 9,591,234
2302 CONSTRUCTION / PROVISION 322,850,273
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 322,850,273
22021010 DIRECT TEACHING & LABORATORY COST 1,076,677
23 CAPITAL EXPENDITURE 322,850,273
22021006 POSTAGES & COURIER SERVICES 157,395
22021007 WELFARE PACKAGES 1,180,460
22021002 HONORARIUM & SITTING ALLOWANCE 10,558,555
22021003 PUBLICITY & ADVERTISEMENTS 568,096
![Page 7: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/7.jpg)
TOTAL PERSONNEL 323,618,488
TOTAL OVERHEAD 99,652,746
TOTAL RECURRENT 423,271,234
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 269,000,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 53,850,273
STSH02007471 CONSTRUCTION OF PERIMETER FENCING OF 420 HECTARES OF SHEDA SCIENCE AND TECHNOLOGY COMPLEX
ONGOING 53,850,273
0228004001 NIGERIA NATURAL MEDICINE DEVELOPMENT AGENCY
STSH01007444 DEVELOPMENT AND EQUIPPING OF THE NATIONAL PHYSICS ADVANCED LABORATORY FOR THE PROVISION OF ELECTRICITY & OTHER INDUSTRIAL INPUTS
NEW 23,600,000
STSH01007452 DEVELOPMENT AND EQUIPPING OF THE NATIONAL APPLIED MATHEMATICS & SIMULATION LABORATORY (RESEARCH AND DEVELOPMENT)
NEW 79,200,000
STSH01007428 DEVELOPMENT AND EQUIPPING OF THE NATIONAL CHEMISTRY ADVANCED LABORATORY FOR THE PROVISION OF AGRICULTURAL & INDUSTRIAL INPUTS
NEW 43,500,000
STSH01007439 DEVELOPMENT AND EQUIPPING OF THE NATIONAL BIOTECHNOLOGY ADVANCED LABORATORY FOR THE PROVISION OF AGRICULTURAL & INDUSTRIAL INPUTS
NEW 43,500,000
CODE PROJECT NAME TYPE AMOUNT
STSH01007411 SHEDA SCIENCE AND TECHNOLOGY COMPLEX (SHESTCO) NEW 79,200,000
TOTAL CAPITAL 322,850,273
TOTAL ALLOCATION 746,121,507
0228003001 SHEDA SCIENCE AND TECHNOLOGY COMPLEX - ABUJA
22 OTHER RECURRENT COSTS 89,561,144
2202 OVERHEAD COST 89,561,144
21020201 NHIS 7,941,185
21020202 CONTRIBUTORY PENSION 11,911,778
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,852,963
210202 SOCIAL CONTRIBUTIONS 19,852,963
210101 SALARIES AND WAGES 169,897,428
21010101 SALARY 169,897,428
21 PERSONNEL COST 189,750,391
2101 SALARY 169,897,428
CODE LINE ITEM AMOUNT
2 EXPENDITURE 403,263,211
220203 MATERIALS & SUPPLIES - GENERAL 4,938,508
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,248,865
22020203 INTERNET ACCESS CHARGES 854,569
22020206 SEWERAGE CHARGES 562,216
22020201 ELECTRICITY CHARGES 2,023,979
22020202 TELEPHONE CHARGES 955,768
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 12,031,429
220202 UTILITIES - GENERAL 4,396,532
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 9,231,592
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 4,634,827
220201 TRAVEL& TRANSPORT - GENERAL 31,520,011
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,622,163
22020501 LOCAL TRAINING 3,373,298
22020502 INTERNATIONAL TRAINING 1,519,939
22020406 OTHER MAINTENANCE SERVICES 1,002,781
220205 TRAINING - GENERAL 4,893,237
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,124,433
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,799,092
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,248,865
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,349,319
22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,349,319
220204 MAINTENANCE SERVICES - GENERAL 7,524,490
22020303 NEWSPAPERS 215,891
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,124,433
22020901 BANK CHARGES (OTHER THAN INTEREST) 134,932
22020806 COOKING GAS/FUEL COST 126,613
220209 FINANCIAL CHARGES - GENERAL 1,034,478
22020801 MOTOR VEHICLE FUEL COST 1,686,649
22020803 PLANT / GENERATOR FUEL COST 11,244,326
22020701 FINANCIAL CONSULTING 1,124,433
220208 FUEL & LUBRICANTS - GENERAL 13,057,588
22020606 CLEANING & FUMIGATION SERVICES 674,660
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,124,433
220206 OTHER SERVICES - GENERAL 13,605,635
22020601 SECURITY SERVICES 12,930,975
![Page 8: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/8.jpg)
22020902 INSURANCE PREMIUM 899,546
230501 ACQUISITION OF NON TANGIBLE ASSETS 123,951,676
23050101 RESEARCH AND DEVELOPMENT 123,951,676
23 CAPITAL EXPENDITURE 123,951,676
2305 OTHER CAPITAL PROJECTS 123,951,676
22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 1,686,649
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 1,124,433
22021007 WELFARE PACKAGES 562,216
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 562,216
22021003 PUBLICITY & ADVERTISEMENTS 2,248,865
22021006 POSTAGES & COURIER SERVICES 382,307
220210 MISCELLANEOUS 7,466,232
22021001 REFRESHMENT & MEALS 899,546
STNM04007809 RESEARCH AND DEVELOPMENT NEW 24,000,500
STNM05007813 RESEARCH AND DEVELOPMENT NEW 9,400,200
STNM02007800 RESEARCH AND DEVELOPMENT NEW 34,905,200
STNM03007804 RESEARCH AND DEVELOPMENT NEW 11,051,676
CODE PROJECT NAME TYPE AMOUNT
STNM01007791 RESEARCH AND DEVELOPMENT NEW 26,521,300
TOTAL CAPITAL 123,951,676
TOTAL ALLOCATION 403,263,211
0228004001 NIGERIA NATURAL MEDICINE DEVELOPMENT AGENCY
TOTAL PERSONNEL 189,750,391
TOTAL OVERHEAD 89,561,144
TOTAL RECURRENT 279,311,535
21020101 NON REGULAR ALLOWANCES 186,035,109
210202 SOCIAL CONTRIBUTIONS 143,975,628
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 330,010,737
210201 ALLOWANCES 186,035,109
210101 SALARIES AND WAGES 1,151,805,022
21010101 SALARY 1,151,805,022
21 PERSONNEL COST 1,481,815,759
2101 SALARY 1,151,805,022
CODE LINE ITEM AMOUNT
2 EXPENDITURE 2,201,363,842
STNM06007816 RESEARCH AND DEVELOPMENT NEW 18,072,800
0228005001 NATIONAL SPACE RESEARCH AND DEVELOPMENT AGENCY - ABUJA
22020203 INTERNET ACCESS CHARGES 1,586,982
22020204 SATELLITE BROADCASTING ACCESS CHARGES 158,698
22020201 ELECTRICITY CHARGES 7,141,419
22020202 TELEPHONE CHARGES 2,666,130
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,967,455
220202 UTILITIES - GENERAL 16,283,864
220201 TRAVEL& TRANSPORT - GENERAL 8,728,401
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,760,946
22 OTHER RECURRENT COSTS 212,548,083
2202 OVERHEAD COST 212,548,083
21020201 NHIS 57,590,251
21020202 CONTRIBUTORY PENSION 86,385,377
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 11,483,402
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 396,746
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,967,455
22020402 MAINTENANCE OF OFFICE FURNITURE 396,746
22020307 DRUGS & MEDICAL SUPPLIES 793,491
220204 MAINTENANCE SERVICES - GENERAL 34,629,615
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,190,237
22020306 PRINTING OF SECURITY DOCUMENTS 793,491
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,760,946
22020303 NEWSPAPERS 158,698
22020205 WATER RATES 4,730,635
220203 MATERIALS & SUPPLIES - GENERAL 7,696,863
220205 TRAINING - GENERAL 4,760,946
22020405 MAINTENANCE OF PLANTS/GENERATORS 18,028,195
22020406 OTHER MAINTENANCE SERVICES 357,071
![Page 9: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/9.jpg)
22020703 LEGAL SERVICES 793,491
220208 FUEL & LUBRICANTS - GENERAL 44,127,624
22020701 FINANCIAL CONSULTING 5,265,976
22020702 INFORMATION TECHNOLOGY CONSULTING 4,760,946
22020606 CLEANING & FUMIGATION SERVICES 31,405,582
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 10,820,413
220206 OTHER SERVICES - GENERAL 58,219,343
22020601 SECURITY SERVICES 26,813,761
22020501 LOCAL TRAINING 4,760,946
22021006 POSTAGES & COURIER SERVICES 238,047
22021007 WELFARE PACKAGES 1,190,237
22021003 PUBLICITY & ADVERTISEMENTS 2,380,473
22021004 MEDICAL EXPENSES 793,491
22021001 REFRESHMENT & MEALS 198,373
22021002 HONORARIUM & SITTING ALLOWANCE 12,720,454
22020902 INSURANCE PREMIUM 7,934,910
220210 MISCELLANEOUS 17,759,122
220209 FINANCIAL CHARGES - GENERAL 9,521,892
22020901 BANK CHARGES (OTHER THAN INTEREST) 1,586,982
22020801 MOTOR VEHICLE FUEL COST 8,331,656
22020803 PLANT / GENERATOR FUEL COST 35,795,968
TOTAL PERSONNEL 1,481,815,759
TOTAL OVERHEAD 212,548,083
TOTAL RECURRENT 1,694,363,842
230501 ACQUISITION OF NON TANGIBLE ASSETS 4,000,000
23050101 RESEARCH AND DEVELOPMENT 4,000,000
23020121 CONSTRUCTION/PROVISION OF DEFENCE EQUIPMENTS 3,000,000
2305 OTHER CAPITAL PROJECTS 4,000,000
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 442,000,000
23020111 CONSTRUCTION / PROVISION OF LIBRARIES 58,000,000
2302 CONSTRUCTION / PROVISION 503,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 503,000,000
22021009 SPORTING ACTIVITIES 238,047
23 CAPITAL EXPENDITURE 507,000,000
STND02005605UTILIZATION OF SPACE APPLICATION FOR SUSTAINABLE AGRICULTURAL PRODUCTION, RESOURCE INVENTORY AND MANAGEMENT, ECOLOGY AND SASTER MANAGEMENT AND PROJECTS MONITORING
NEW 25,000,000
STND02005610 TELEMEDICINE/ TELE- EDUCATION/OTHER RELATED TECHNOLOGIES NEW 1,000,000
STND01005597 COMPLETION OF OLUSEGUN OBASANJO SPACE CENTRE (PLANETARIUM, SPORTING FACILITY, SPACE MUSEUM AND DATABANK BUILDING)
NEW 70,000,000
STND02005603 DEVELOPMENT OF NATIONAL GEOSPATIAL DATA INFRASTRASTURE (NGDI) : INFRASTRUCTURAL DEVELOPMENT CAPACITY DEVELOPMENT
NEW 25,000,000
STND01005587 ESTABLISHMENT OF SATELLITE DESIGN CENTRE/ASSEMBLY, INTEGRATION AND TESTING CENTRE(AIT DC)
NEW 100,000,000
STND01005593 UP-GRADE AND SUSTAINANCE OF GROUND RECEIVING/MISSION CONTROL STATION FOR NIGERIASAT 2 AND SAT X
NEW 122,000,000
CODE PROJECT NAME TYPE AMOUNT
STND01005584 DEVELOPMENT & LUNCH OF HIGH RESOLUTION SATELLITE (SAT-2) NEW 150,000,000
TOTAL CAPITAL 507,000,000
TOTAL ALLOCATION 2,201,363,842
0228005001 NATIONAL SPACE RESEARCH AND DEVELOPMENT AGENCY - ABUJA
22 OTHER RECURRENT COSTS 39,481,391
2202 OVERHEAD COST 39,481,391
CODE LINE ITEM AMOUNT
2 EXPENDITURE 130,000,000
STND04005633 DEVELOPMENT AND LAUNCH OF NIGCOMSAT 2 & 3 NEW 2,000,000
0228005002 CENTRE FOR ATMOSPHERIC RESEARCH, ANYIGBA
STND03005619
INFRASTRUCTURE AND MAINTENANCE BUILDING (1) 2KM PERIMETER FENCING (2) CONSTRUCTION OF TECHNICAL COMPLEX (OFFICES) BUILDING OF AUDITORIUM (III) BUILDING OF GUEST HOUSE FOR VISITING SCIENTIST AND RECREATIONAL CENTRE (OBWRI CONSTRUCTION LTD. ABUJA). (IV) RENOVATION OF ADMINISTRATIVE COMPLEX AND
NEW 3,000,000
STND04005627 LAUNCH AND 3 YEAR IN-ORBIT OF NIGCOMSAT 1R AND HUMAN CAPITAL DEVELOPMENT NEW 2,000,000
STND02005613 STATE OF THE ART ADVANCED COMPUTATION AND EXPERT SYSTEM EQUIPMENT NEW 5,000,000
STND02005616 BUSINESS AND MARKETING CAPABILITY EXPANSION(GEOAPPS) NEW 2,000,000
220202 UTILITIES - GENERAL 1,176,662
22020201 ELECTRICITY CHARGES 656,662
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,000,000
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,081,391
220201 TRAVEL& TRANSPORT - GENERAL 19,081,391
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 8,000,000
![Page 10: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/10.jpg)
220204 MAINTENANCE SERVICES - GENERAL 2,983,338
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000
220203 MATERIALS & SUPPLIES - GENERAL 240,000
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 240,000
22020203 INTERNET ACCESS CHARGES 400,000
22020205 WATER RATES 120,000
23050101 RESEARCH AND DEVELOPMENT 10,518,609
TOTAL PERSONNEL 0
2305 OTHER CAPITAL PROJECTS 10,518,609
230501 ACQUISITION OF NON TANGIBLE ASSETS 10,518,609
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 80,000,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 80,000,000
23 CAPITAL EXPENDITURE 90,518,609
2302 CONSTRUCTION / PROVISION 80,000,000
22020601 SECURITY SERVICES 8,000,000
22020606 CLEANING & FUMIGATION SERVICES 8,000,000
22020402 MAINTENANCE OF OFFICE FURNITURE 983,338
220206 OTHER SERVICES - GENERAL 16,000,000
2 EXPENDITURE 140,000,000
22 OTHER RECURRENT COSTS 39,481,391
0228005003 ADVANCED SPACE TECHNOLOGY APPLICATION LABORATORY UYO AKWA IBOM STATE
CODE LINE ITEM AMOUNT
STND11005780 INFRASTRUCTURAL DEVELOPMENT WITHIN THE CENTRE NEW 80,000,000
STND12005786 ATMOSPHERIC RESEARCH AND DEVELOPMENT NEW 10,518,609
TOTAL ALLOCATION 130,000,000
0228005002 CENTRE FOR ATMOSPHERIC RESEARCH, ANYIGBA
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 39,481,391
TOTAL RECURRENT 39,481,391
TOTAL CAPITAL 90,518,609
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 240,000
220204 MAINTENANCE SERVICES - GENERAL 2,983,338
22020205 WATER RATES 120,000
220203 MATERIALS & SUPPLIES - GENERAL 240,000
22020201 ELECTRICITY CHARGES 656,662
22020203 INTERNET ACCESS CHARGES 400,000
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,081,391
220202 UTILITIES - GENERAL 1,176,662
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 8,000,000
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,000,000
2202 OVERHEAD COST 39,481,391
220201 TRAVEL& TRANSPORT - GENERAL 19,081,391
230501 ACQUISITION OF NON TANGIBLE ASSETS 20,518,609
23050101 RESEARCH AND DEVELOPMENT 20,518,609
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 80,000,000
2305 OTHER CAPITAL PROJECTS 20,518,609
2302 CONSTRUCTION / PROVISION 80,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 80,000,000
22020606 CLEANING & FUMIGATION SERVICES 8,000,000
23 CAPITAL EXPENDITURE 100,518,609
220206 OTHER SERVICES - GENERAL 16,000,000
22020601 SECURITY SERVICES 8,000,000
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000
22020402 MAINTENANCE OF OFFICE FURNITURE 983,338
STND06005697 RESEARCH AND DEVELOPMENT IN COASTER MONITORING AND MARITIME RESEARCH NEW 20,518,609
CODE PROJECT NAME TYPE AMOUNT
STND05005691 DEVELOPMENT OF THE PERMANENT SITE OFFICE COMPLEX NEW 80,000,000
TOTAL CAPITAL 100,518,609
TOTAL ALLOCATION 140,000,000
0228005003 ADVANCED SPACE TECHNOLOGY APPLICATION LABORATORY UYO AKWA IBOM STATE
TOTAL PERSONNEL 0
TOTAL OVERHEAD 39,481,391
TOTAL RECURRENT 39,481,391
![Page 11: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/11.jpg)
21 PERSONNEL COST 397,767,094
2101 SALARY 306,372,883
CODE LINE ITEM AMOUNT
2 EXPENDITURE 429,177,707
0228006001 COOPERATIVE INFORMATION NETWORK
220201 TRAVEL& TRANSPORT - GENERAL 15,797,214
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 7,445,626
22 OTHER RECURRENT COSTS 20,721,083
2202 OVERHEAD COST 20,721,083
21020201 NHIS 15,318,644
21020202 CONTRIBUTORY PENSION 22,977,966
21020101 NON REGULAR ALLOWANCES 53,097,600
210202 SOCIAL CONTRIBUTIONS 38,296,610
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 91,394,211
210201 ALLOWANCES 53,097,600
210101 SALARIES AND WAGES 306,372,883
21010101 SALARY 306,372,883
2302 CONSTRUCTION / PROVISION 5,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 5,000,000
22020402 MAINTENANCE OF OFFICE FURNITURE 1,307,423
23 CAPITAL EXPENDITURE 10,689,530
220204 MAINTENANCE SERVICES - GENERAL 3,966,575
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,659,152
22020203 INTERNET ACCESS CHARGES 531,830
22020205 WATER RATES 159,549
220202 UTILITIES - GENERAL 957,294
22020201 ELECTRICITY CHARGES 265,915
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 6,913,796
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,437,792
STND18006010 YOUTH EMPOWERMENT THROUGH THE USE OF REMOTE SENSING AND GEOGRAPHIC INFORMATION SYSTEM (RS/GIS) IN AGRICULTURE AND ENVIRONMENT
NEW 5,689,530
0228008001 NATIONAL BIOTECHNOLOGICAL DEVELOPMENT AGENCY - ABUJA
CODE PROJECT NAME TYPE AMOUNT
STND17006008 INFRASTRUCTURED DEVELOPMENT - CONSTRUCTION OF OFFICE COMPLEX AND LABORATORY NEW 5,000,000
TOTAL CAPITAL 10,689,530
TOTAL ALLOCATION 429,177,707
0228006001 COOPERATIVE INFORMATION NETWORK
TOTAL PERSONNEL 397,767,094
TOTAL OVERHEAD 20,721,083
TOTAL RECURRENT 418,488,177
230501 ACQUISITION OF NON TANGIBLE ASSETS 5,689,530
23050101 RESEARCH AND DEVELOPMENT 5,689,530
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 5,000,000
2305 OTHER CAPITAL PROJECTS 5,689,530
22 OTHER RECURRENT COSTS 143,570,333
2202 OVERHEAD COST 143,570,333
21020201 NHIS 57,528,031
21020202 CONTRIBUTORY PENSION 86,292,047
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 143,820,079
210202 SOCIAL CONTRIBUTIONS 143,820,079
210101 SALARIES AND WAGES 1,150,560,630
21010101 SALARY 1,150,560,630
21 PERSONNEL COST 1,294,380,708
2101 SALARY 1,150,560,630
CODE LINE ITEM AMOUNT
2 EXPENDITURE 1,698,154,723
22020201 ELECTRICITY CHARGES 794,034
22020203 INTERNET ACCESS CHARGES 3,623,580
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 9,662,880
220202 UTILITIES - GENERAL 4,417,614
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 7,247,160
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 9,796,268
220201 TRAVEL& TRANSPORT - GENERAL 41,200,629
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 14,494,320
![Page 12: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/12.jpg)
22020303 NEWSPAPERS 724,716
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,207,860
220203 MATERIALS & SUPPLIES - GENERAL 33,095,365
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 31,162,789
22020601 SECURITY SERVICES 14,494,320
22020606 CLEANING & FUMIGATION SERVICES 18,117,900
22020502 INTERNATIONAL TRAINING 5,224,676
220206 OTHER SERVICES - GENERAL 32,612,221
220205 TRAINING - GENERAL 12,471,836
22020501 LOCAL TRAINING 7,247,160
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,207,860
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,207,860
22020402 MAINTENANCE OF OFFICE FURNITURE 603,930
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,207,860
220204 MAINTENANCE SERVICES - GENERAL 4,952,226
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 724,716
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 603,930
22021010 DIRECT TEACHING & LABORATORY COST 3,623,580
22021006 POSTAGES & COURIER SERVICES 60,393
22021007 WELFARE PACKAGES 2,415,720
22021001 REFRESHMENT & MEALS 2,898,864
22021003 PUBLICITY & ADVERTISEMENTS 1,811,790
22020803 PLANT / GENERATOR FUEL COST 724,716
220210 MISCELLANEOUS 11,414,277
220208 FUEL & LUBRICANTS - GENERAL 1,594,375
22020801 MOTOR VEHICLE FUEL COST 869,659
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,811,790
22020701 FINANCIAL CONSULTING 1,811,790
TOTAL OVERHEAD 143,570,333
TOTAL RECURRENT 1,437,951,042
TOTAL CAPITAL 260,203,681
23050103 MONITORING AND EVALUATION 10,000,000
TOTAL PERSONNEL 1,294,380,708
230501 ACQUISITION OF NON TANGIBLE ASSETS 30,000,000
23050101 RESEARCH AND DEVELOPMENT 20,000,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 150,203,681
2305 OTHER CAPITAL PROJECTS 30,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 230,203,681
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 80,000,000
23 CAPITAL EXPENDITURE 260,203,681
2302 CONSTRUCTION / PROVISION 230,203,681
STNBD02006749 DEVELOPMENT OF BIO-ENGINEERED (GENETICALLY IMPROVED) PRODUCTS IN COLLABORATION WITH BILL & MELLINDA GATES FOUNDATION
NEW 30,000,000
STNBD02006751 DEVELOPMENT OF ZONAL BIOTECHNOLOGY RESOURCE CENTRE NEW 23,000,000
STNBD02006742 R&D ON HEPATITIS-B VACINE DEV. & OTHER SIMILAR INFECTIOUS DIESEASES NEW 15,000,000
STNBD02006743 BIOPHARMACEUTICALS IN COLLAB. WITH ICGEB OF AN AFRICAN CENTRE OF EXCEL. IN BIOPHARMACEUTICALS
NEW 17,203,681
STNBD02006736 ESTAB. OF BIORESOURCES CENTRES IN 2 GEO- ECOLOGICAL ZONES NEW 25,000,000
STNBD02006739 PROVISION OF RESEARCH FACILITIES & EQUIPMENT FOR 7 ZONAL CENTRES OF EXCELLENCE NEW 25,000,000
STNBD01006728 DEVELOPMENT OF HEADQUARTERS BUILDING NEW 80,000,000
STNBD02006733 PLANT T/C DEVELOPMENT EST. OF 3 STANDARD T/C LAB NEW 15,000,000
TOTAL ALLOCATION 1,698,154,723
0228008001 NATIONAL BIOTECHNOLOGICAL DEVELOPMENT AGENCY - ABUJA
CODE PROJECT NAME TYPE AMOUNT
210202 SOCIAL CONTRIBUTIONS 2,942,966
21020201 NHIS 1,177,187
21010101 SALARY 23,543,732
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,942,966
2101 SALARY 23,543,732
210101 SALARIES AND WAGES 23,543,732
2 EXPENDITURE 51,097,001
21 PERSONNEL COST 26,486,698
0228008002 BIORESOURCE DEVELOPMENT CENTRE ABUJA, FCT
CODE LINE ITEM AMOUNT
STNBD03006753 ESTABLISHMENT OF BIOMASS CONVERSION PILOT PROJECT AT OGBOMOSHO CENTRE NEW 20,000,000
STNBD03006757 MONITORING OF BIORESOUCES ACTIVITIES NEW 10,000,000
![Page 13: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/13.jpg)
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 7,832,928
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,631,860
22020203 INTERNET ACCESS CHARGES 783,293
220203 MATERIALS & SUPPLIES - GENERAL 9,464,788
220202 UTILITIES - GENERAL 1,174,939
22020201 ELECTRICITY CHARGES 391,646
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,386,440
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,566,586
2202 OVERHEAD COST 24,610,303
220201 TRAVEL& TRANSPORT - GENERAL 5,953,025
21020202 CONTRIBUTORY PENSION 1,765,780
22 OTHER RECURRENT COSTS 24,610,303
220210 MISCELLANEOUS 445,720
22021001 REFRESHMENT & MEALS 282,534
220208 FUEL & LUBRICANTS - GENERAL 783,293
22020803 PLANT / GENERATOR FUEL COST 783,293
22020601 SECURITY SERVICES 3,133,171
22020606 CLEANING & FUMIGATION SERVICES 1,566,586
22020501 LOCAL TRAINING 1,305,488
220206 OTHER SERVICES - GENERAL 4,699,757
22020405 MAINTENANCE OF PLANTS/GENERATORS 391,646
220205 TRAINING - GENERAL 1,305,488
220204 MAINTENANCE SERVICES - GENERAL 783,293
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 391,646
21010101 SALARY 24,020,975
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,002,622
2101 SALARY 24,020,975
210101 SALARIES AND WAGES 24,020,975
2 EXPENDITURE 42,033,900
21 PERSONNEL COST 27,023,597
TOTAL ALLOCATION 51,097,001
0228008003 BIORESOURCE DEVELOPMENT CENTRE ISANLU, KOGI STATE
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 24,610,303
TOTAL RECURRENT 51,097,001
TOTAL CAPITAL 0
22021007 WELFARE PACKAGES 163,186
TOTAL PERSONNEL 26,486,698
22020203 INTERNET ACCESS CHARGES 477,746
220203 MATERIALS & SUPPLIES - GENERAL 5,772,759
220202 UTILITIES - GENERAL 716,618
22020201 ELECTRICITY CHARGES 238,873
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,675,375
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 955,491
2202 OVERHEAD COST 15,010,303
220201 TRAVEL& TRANSPORT - GENERAL 3,630,866
21020202 CONTRIBUTORY PENSION 1,801,573
22 OTHER RECURRENT COSTS 15,010,303
210202 SOCIAL CONTRIBUTIONS 3,002,622
21020201 NHIS 1,201,049
220208 FUEL & LUBRICANTS - GENERAL 477,746
22020803 PLANT / GENERATOR FUEL COST 477,746
22020601 SECURITY SERVICES 1,910,982
22020606 CLEANING & FUMIGATION SERVICES 955,491
22020501 LOCAL TRAINING 796,243
220206 OTHER SERVICES - GENERAL 2,866,473
22020405 MAINTENANCE OF PLANTS/GENERATORS 238,873
220205 TRAINING - GENERAL 796,243
220204 MAINTENANCE SERVICES - GENERAL 477,746
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 238,873
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,777,455
22020305 PRINTING OF NON SECURITY DOCUMENTS 995,303
220210 MISCELLANEOUS 271,853
22021001 REFRESHMENT & MEALS 172,323
![Page 14: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/14.jpg)
2101 SALARY 30,202,331
210101 SALARIES AND WAGES 30,202,331
2 EXPENDITURE 63,987,925
21 PERSONNEL COST 33,977,622
TOTAL ALLOCATION 42,033,900
0228008004 BIORESOURCE DEVELOPMENT CENTRE JALINGO, TARABA STATE
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 15,010,303
TOTAL RECURRENT 42,033,900
TOTAL CAPITAL 0
22021007 WELFARE PACKAGES 99,530
TOTAL PERSONNEL 27,023,597
220202 UTILITIES - GENERAL 1,432,745
22020201 ELECTRICITY CHARGES 477,582
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,348,914
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,910,326
2202 OVERHEAD COST 30,010,303
220201 TRAVEL& TRANSPORT - GENERAL 7,259,240
21020202 CONTRIBUTORY PENSION 2,265,175
22 OTHER RECURRENT COSTS 30,010,303
210202 SOCIAL CONTRIBUTIONS 3,775,291
21020201 NHIS 1,510,117
21010101 SALARY 30,202,331
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,775,291
22020601 SECURITY SERVICES 3,820,653
22020606 CLEANING & FUMIGATION SERVICES 1,910,326
22020501 LOCAL TRAINING 1,591,939
220206 OTHER SERVICES - GENERAL 5,730,979
22020405 MAINTENANCE OF PLANTS/GENERATORS 477,582
220205 TRAINING - GENERAL 1,591,939
220204 MAINTENANCE SERVICES - GENERAL 955,163
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 477,582
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 9,551,632
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,989,923
22020203 INTERNET ACCESS CHARGES 955,163
220203 MATERIALS & SUPPLIES - GENERAL 11,541,555
2 EXPENDITURE 73,050,383
21 PERSONNEL COST 43,040,080
TOTAL ALLOCATION 63,987,925
0228008006 BIORESOURCE DEVELOPMENT CENTRE KATSINA, KATSINA STATE
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 30,010,303
TOTAL RECURRENT 63,987,925
TOTAL CAPITAL 0
22021007 WELFARE PACKAGES 198,992
TOTAL PERSONNEL 33,977,622
220210 MISCELLANEOUS 543,520
22021001 REFRESHMENT & MEALS 344,527
220208 FUEL & LUBRICANTS - GENERAL 955,163
22020803 PLANT / GENERATOR FUEL COST 955,163
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,348,914
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,910,326
2202 OVERHEAD COST 30,010,303
220201 TRAVEL& TRANSPORT - GENERAL 7,259,240
21020202 CONTRIBUTORY PENSION 2,869,339
22 OTHER RECURRENT COSTS 30,010,303
210202 SOCIAL CONTRIBUTIONS 4,782,231
21020201 NHIS 1,912,892
21010101 SALARY 38,257,849
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,782,231
2101 SALARY 38,257,849
210101 SALARIES AND WAGES 38,257,849
220202 UTILITIES - GENERAL 1,432,745
22020201 ELECTRICITY CHARGES 477,582
![Page 15: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/15.jpg)
22020501 LOCAL TRAINING 1,591,939
220206 OTHER SERVICES - GENERAL 5,730,979
22020405 MAINTENANCE OF PLANTS/GENERATORS 477,582
220205 TRAINING - GENERAL 1,591,939
220204 MAINTENANCE SERVICES - GENERAL 955,163
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 477,582
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 9,551,632
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,989,923
22020203 INTERNET ACCESS CHARGES 955,163
220203 MATERIALS & SUPPLIES - GENERAL 11,541,555
TOTAL ALLOCATION 73,050,383
0228008007 BIORESOURCE DEVELOPMENT CENTRE ODI, BAYELSA STATE
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 30,010,303
TOTAL RECURRENT 73,050,383
TOTAL CAPITAL 0
22021007 WELFARE PACKAGES 198,992
TOTAL PERSONNEL 43,040,080
220210 MISCELLANEOUS 543,520
22021001 REFRESHMENT & MEALS 344,527
220208 FUEL & LUBRICANTS - GENERAL 955,163
22020803 PLANT / GENERATOR FUEL COST 955,163
22020601 SECURITY SERVICES 3,820,653
22020606 CLEANING & FUMIGATION SERVICES 1,910,326
2202 OVERHEAD COST 40,010,303
220201 TRAVEL& TRANSPORT - GENERAL 9,678,156
21020202 CONTRIBUTORY PENSION 14,410,443
22 OTHER RECURRENT COSTS 40,010,303
210202 SOCIAL CONTRIBUTIONS 24,017,405
21020201 NHIS 9,606,962
21010101 SALARY 192,139,241
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 24,017,405
2101 SALARY 192,139,241
210101 SALARIES AND WAGES 192,139,241
2 EXPENDITURE 756,166,949
21 PERSONNEL COST 216,156,646
22020405 MAINTENANCE OF PLANTS/GENERATORS 636,721
220205 TRAINING - GENERAL 2,122,403
220204 MAINTENANCE SERVICES - GENERAL 1,273,442
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 636,721
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 12,734,416
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,653,003
22020203 INTERNET ACCESS CHARGES 1,273,442
220203 MATERIALS & SUPPLIES - GENERAL 15,387,419
220202 UTILITIES - GENERAL 1,910,162
22020201 ELECTRICITY CHARGES 636,721
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 7,131,273
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,546,883
2305 OTHER CAPITAL PROJECTS 500,000,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 500,000,000
22021007 WELFARE PACKAGES 265,300
23 CAPITAL EXPENDITURE 500,000,000
220210 MISCELLANEOUS 724,631
22021001 REFRESHMENT & MEALS 459,330
220208 FUEL & LUBRICANTS - GENERAL 1,273,442
22020803 PLANT / GENERATOR FUEL COST 1,273,442
22020601 SECURITY SERVICES 5,093,766
22020606 CLEANING & FUMIGATION SERVICES 2,546,883
22020501 LOCAL TRAINING 2,122,403
220206 OTHER SERVICES - GENERAL 7,640,649
TOTAL OVERHEAD 40,010,303
TOTAL RECURRENT 256,166,949
23050101 RESEARCH AND DEVELOPMENT 500,000,000
TOTAL PERSONNEL 216,156,646
![Page 16: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/16.jpg)
21 PERSONNEL COST 53,017,190
2101 SALARY 47,126,391
CODE LINE ITEM AMOUNT
2 EXPENDITURE 82,027,493
BIORES01008383 ESTABLISHMENT OF BIOSCIENCE FEEDS PRODUCTION LINES IN BIODEC, ODI, BAYELSA STATE ONGOING 500,000,000
0228008008 BIORESOURCE DEVELOPMENT CENTRE OGBOMOSO, OSUN STATE
TOTAL ALLOCATION 756,166,949
0228008007 BIORESOURCE DEVELOPMENT CENTRE ODI, BAYELSA STATE
CODE PROJECT NAME TYPE AMOUNT
TOTAL CAPITAL 500,000,000
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,846,671
220202 UTILITIES - GENERAL 1,385,003
220201 TRAVEL& TRANSPORT - GENERAL 7,017,348
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,170,678
22 OTHER RECURRENT COSTS 29,010,303
2202 OVERHEAD COST 29,010,303
21020201 NHIS 2,356,320
21020202 CONTRIBUTORY PENSION 3,534,479
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 5,890,799
210202 SOCIAL CONTRIBUTIONS 5,890,799
210101 SALARIES AND WAGES 47,126,391
21010101 SALARY 47,126,391
220206 OTHER SERVICES - GENERAL 5,540,012
22020601 SECURITY SERVICES 3,693,341
220205 TRAINING - GENERAL 1,538,892
22020501 LOCAL TRAINING 1,538,892
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 461,668
22020405 MAINTENANCE OF PLANTS/GENERATORS 461,668
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,923,615
220204 MAINTENANCE SERVICES - GENERAL 923,335
220203 MATERIALS & SUPPLIES - GENERAL 11,156,968
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 9,233,353
22020201 ELECTRICITY CHARGES 461,668
22020203 INTERNET ACCESS CHARGES 923,335
CODE LINE ITEM AMOUNT
2 EXPENDITURE 71,779,345
TOTAL CAPITAL 0
TOTAL ALLOCATION 82,027,493
0228008009 BIORESOURCE DEVELOPMENT CENTRE OWODE, OGUN STATE
TOTAL PERSONNEL 53,017,190
TOTAL OVERHEAD 29,010,303
TOTAL RECURRENT 82,027,493
22021001 REFRESHMENT & MEALS 333,047
22021007 WELFARE PACKAGES 192,362
22020803 PLANT / GENERATOR FUEL COST 923,335
220210 MISCELLANEOUS 525,409
22020606 CLEANING & FUMIGATION SERVICES 1,846,671
220208 FUEL & LUBRICANTS - GENERAL 923,335
220201 TRAVEL& TRANSPORT - GENERAL 7,259,240
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,348,914
22 OTHER RECURRENT COSTS 30,010,303
2202 OVERHEAD COST 30,010,303
21020201 NHIS 1,856,402
21020202 CONTRIBUTORY PENSION 2,784,603
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,641,005
210202 SOCIAL CONTRIBUTIONS 4,641,005
210101 SALARIES AND WAGES 37,128,037
21010101 SALARY 37,128,037
21 PERSONNEL COST 41,769,041
2101 SALARY 37,128,037
22020201 ELECTRICITY CHARGES 477,582
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,910,326
220202 UTILITIES - GENERAL 1,432,745
![Page 17: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/17.jpg)
220205 TRAINING - GENERAL 1,591,939
22020501 LOCAL TRAINING 1,591,939
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 477,582
22020405 MAINTENANCE OF PLANTS/GENERATORS 477,582
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,989,923
220204 MAINTENANCE SERVICES - GENERAL 955,163
220203 MATERIALS & SUPPLIES - GENERAL 11,541,555
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 9,551,632
22020203 INTERNET ACCESS CHARGES 955,163
TOTAL CAPITAL 0
TOTAL ALLOCATION 71,779,345
0228009001 BOARD FOR TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABUJA
TOTAL PERSONNEL 41,769,041
TOTAL OVERHEAD 30,010,303
TOTAL RECURRENT 71,779,345
22021001 REFRESHMENT & MEALS 344,527
22021007 WELFARE PACKAGES 198,992
22020803 PLANT / GENERATOR FUEL COST 955,163
220210 MISCELLANEOUS 543,520
22020606 CLEANING & FUMIGATION SERVICES 1,910,326
220208 FUEL & LUBRICANTS - GENERAL 955,163
220206 OTHER SERVICES - GENERAL 5,730,979
22020601 SECURITY SERVICES 3,820,653
22 OTHER RECURRENT COSTS 110,347,565
2202 OVERHEAD COST 108,653,925
21020201 NHIS 8,088,763
21020202 CONTRIBUTORY PENSION 12,133,144
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 20,221,906
210202 SOCIAL CONTRIBUTIONS 20,221,906
210101 SALARIES AND WAGES 172,848,975
21010101 SALARY 172,848,975
21 PERSONNEL COST 193,070,881
2101 SALARY 172,848,975
CODE LINE ITEM AMOUNT
2 EXPENDITURE 715,735,135
22020206 SEWERAGE CHARGES 2,822,735
220203 MATERIALS & SUPPLIES - GENERAL 9,032,751
22020203 INTERNET ACCESS CHARGES 1,129,094
22020205 WATER RATES 2,822,735
22020201 ELECTRICITY CHARGES 2,258,188
22020202 TELEPHONE CHARGES 1,129,094
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 9,597,297
220202 UTILITIES - GENERAL 10,161,844
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 6,210,016
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,434,040
220201 TRAVEL& TRANSPORT - GENERAL 25,451,370
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,210,016
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,822,735
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,822,735
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,822,735
22020402 MAINTENANCE OF OFFICE FURNITURE 2,822,735
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,129,094
220204 MAINTENANCE SERVICES - GENERAL 14,678,220
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,129,094
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,129,094
22020303 NEWSPAPERS 1,129,094
22020304 MAGAZINES & PERIODICALS 1,129,094
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,258,188
22020302 BOOKS 1,129,094
22020502 INTERNATIONAL TRAINING 1,907,800
220205 TRAINING - GENERAL 4,730,535
22020501 LOCAL TRAINING 2,822,735
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,693,641
22020406 OTHER MAINTENANCE SERVICES 1,693,641
![Page 18: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/18.jpg)
22020701 FINANCIAL CONSULTING 2,822,735
22020702 INFORMATION TECHNOLOGY CONSULTING 2,822,735
22020606 CLEANING & FUMIGATION SERVICES 2,258,188
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 11,290,938
22020601 SECURITY SERVICES 2,822,735
22020603 OFFICE RENT 5,645,469
220206 OTHER SERVICES - GENERAL 10,726,391
220210 MISCELLANEOUS 12,984,579
22021001 REFRESHMENT & MEALS 1,693,641
22020902 INSURANCE PREMIUM 1,129,094
22020904 OTHER CRF BANK CHARGES 1,129,094
220209 FINANCIAL CHARGES - GENERAL 3,387,281
22020901 BANK CHARGES (OTHER THAN INTEREST) 1,129,094
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 2,258,188
22020803 PLANT / GENERATOR FUEL COST 1,693,641
220208 FUEL & LUBRICANTS - GENERAL 6,210,016
22020801 MOTOR VEHICLE FUEL COST 2,258,188
22020703 LEGAL SERVICES 2,258,188
22020708 BUDGET PREPARATION 3,387,281
230101 PURCHASE OF FIXED ASSETS - GENERAL 19,716,748
23010113 PURCHASE OF COMPUTERS 14,154,931
23 CAPITAL EXPENDITURE 412,316,688
2301 FIXED ASSETS PURCHASED 19,716,748
220301 STAFF LOANS & ADVANCES 1,693,641
22030101 MOTOR VEHICLE ADVANCES 1,693,641
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 3,951,828
2203 LOANS AND ADVANCES 1,693,641
22021006 POSTAGES & COURIER SERVICES 1,693,641
22021007 WELFARE PACKAGES 1,693,641
22021002 HONORARIUM & SITTING ALLOWANCE 2,258,188
22021003 PUBLICITY & ADVERTISEMENTS 1,693,641
23050101 RESEARCH AND DEVELOPMENT 18,173,371
TOTAL PERSONNEL 193,070,881
2305 OTHER CAPITAL PROJECTS 18,173,371
230501 ACQUISITION OF NON TANGIBLE ASSETS 18,173,371
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 24,368,066
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 24,368,066
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 205,496,834
2303 REHABILITATION / REPAIRS 24,368,066
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 350,058,504
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 144,561,669
23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 5,561,817
2302 CONSTRUCTION / PROVISION 350,058,504
STTBH04008720PROVISION OF QUALITY CONTROL LABORATORY AND ENGINEERING WORKSHOPS IN NINE (9) NEW CENTRES:- LOKOJA, MAKURDI, NASARAWA, KATSINA, GOMBE, DAMATURU, KATSINA AND PORTHARCOURT TIC'S
ONGOING 54,150,132
STTBH04008721CONSTRUCTION OF INCUBATION UNITS IN CENTRES:- LOKOJA, MAKURDI, NASSARAWA, KATSINA, GOMBE, PORTHARCOURT, KADUNA, JALINGO, ENUGU, MAIDUGURI, BAUCHI, YOLA, KANO, GUSAU, SOKOTO, AKURE, B/KEBBI, IGBOTAKO, NNEWI, ABA, WARRI, BENIN, AGEGE,
ONGOING 46,378,088
STTBH03008718 DEVELOPMENT OF PERMANENT SITE:- ABUJA HQ ONGOING 144,561,669
STTBH04008719
COMPLETION OF ON-GOING PROJECTS AT TECHNOLOGY INCUBATION CENTERS AT TIC BAUCHI, TIC BENIN, TIC CALABAR, TIC AGEGE, TIC SOKOTO, TIC B/KEBBI, TIC GUSAU, TIC KANO, TIC MAIDUGURI, TIC MINNA, TIC IGBOTAKO, TIC IBADAN, TIC UYO, TIC WARRI, TIC YENAGOA, TIC ABA, TIC NNEWI, TIC OKWE, TIC JOS, TIC YOLA, TIC TARABA, TIC ENUGU. PROVISION OF STANDBY GENERATORS FOR CENTRES. PROVISION OF FIRE FIGHTING EQUIPMENT FOR CENTRES. TIC ABEOKUTA. COMPLETION OF TEMIDERE, TIC KADUNA, TIC
ONGOING 60,603,759
STTBH01008716 PROCUREMENT OF ICT EQUIPMENTS IN THE HEADQUARTERS AND 27 CENTRES. ONGOING 14,154,931
STTBH02008717PURCHASE OF ADVANCED INDUSTRIAL EQUIPMENT: - ACQUISITION OF DEMONSTRATION EQUIPMENT FOR MASS PRODUCTION AND PRODUCT QUALITY ASSURANCE. SPECTROMEMTERS INDUSTRIAL MACHINES E T C
ONGOING 5,561,817
TOTAL ALLOCATION 715,735,135
0228009001 BOARD FOR TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABUJA
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 110,347,565
TOTAL RECURRENT 303,418,447
TOTAL CAPITAL 412,316,688
STTBH04008722 ESTABLISHMENT OF NEW CENTRES:- LOKOJA, MAKURDI, NASSARAWA, KATSINA, GOMBE, PORTHARCOURT ABAKALIKI JIGAWA AND YOBE
ONGOING 44,364,856
![Page 19: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/19.jpg)
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 10,150,665
210202 SOCIAL CONTRIBUTIONS 10,150,665
210101 SALARIES AND WAGES 81,205,321
21010101 SALARY 81,205,321
21 PERSONNEL COST 91,355,986
2101 SALARY 81,205,321
CODE LINE ITEM AMOUNT
2 EXPENDITURE 110,908,861
STTBH06008869RESEARCH AND DEVELOPMENT COMMERCIALIZATION:- PROTOTYPE DEVELOPMENT FOR R&D COMMERCIALIZATION SUCH AS AGRO-ALIED FABRICATIONS (POST-HARVESTS), FOOD PROCESSING, PLANTS AND OTHER INDUSTRIAL PROCESSING LINES, ETC.
ONGOING 18,173,371
0228010001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - AGEGE
STTBH05008723
REHABILITATION OF EXISTING INFRASTRUCTURE AT THE FOLLOWING TECHNOLOGY INCUBATION CENTERS:- TIC OKWE, TIC IBADAN, TIC BAUCHI, TIC BENIN, TIC B/KEBBI, TIC KANO, TIC MAIDUGURI, TIC SOKOTO, TIC MINNA, TIC GUSAU, TIC NNEWI, TIC WARRI, TIC YENAGOA, TIC YOLA, TIC KADUNA, TIC JOS, TIC AGEGE, TIC GUSAU, TIC ILORIN, TIC IBADAN,
ONGOING 24,368,066
22020201 ELECTRICITY CHARGES 400,136
22020202 TELEPHONE CHARGES 200,068
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,700,579
220202 UTILITIES - GENERAL 1,800,613
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,100,375
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 608,490
220201 TRAVEL& TRANSPORT - GENERAL 4,509,818
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,100,375
22 OTHER RECURRENT COSTS 19,552,875
2202 OVERHEAD COST 19,252,773
21020201 NHIS 4,060,266
21020202 CONTRIBUTORY PENSION 6,090,399
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 200,068
220204 MAINTENANCE SERVICES - GENERAL 2,600,886
22020305 PRINTING OF NON SECURITY DOCUMENTS 200,068
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 200,068
22020303 NEWSPAPERS 200,068
22020304 MAGAZINES & PERIODICALS 200,068
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 400,136
22020302 BOOKS 200,068
22020206 SEWERAGE CHARGES 500,170
220203 MATERIALS & SUPPLIES - GENERAL 1,600,545
22020203 INTERNET ACCESS CHARGES 200,068
22020205 WATER RATES 500,170
22020601 SECURITY SERVICES 500,170
22020603 OFFICE RENT 1,000,341
22020502 INTERNATIONAL TRAINING 338,050
220206 OTHER SERVICES - GENERAL 1,900,647
220205 TRAINING - GENERAL 838,220
22020501 LOCAL TRAINING 500,170
22020405 MAINTENANCE OF PLANTS/GENERATORS 300,102
22020406 OTHER MAINTENANCE SERVICES 300,102
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,170
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,170
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,170
22020402 MAINTENANCE OF OFFICE FURNITURE 500,170
220209 FINANCIAL CHARGES - GENERAL 600,204
22020901 BANK CHARGES (OTHER THAN INTEREST) 200,068
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 400,136
22020803 PLANT / GENERATOR FUEL COST 300,102
220208 FUEL & LUBRICANTS - GENERAL 1,100,375
22020801 MOTOR VEHICLE FUEL COST 400,136
22020703 LEGAL SERVICES 400,136
22020708 BUDGET PREPARATION 600,204
22020701 FINANCIAL CONSULTING 500,170
22020702 INFORMATION TECHNOLOGY CONSULTING 500,170
22020606 CLEANING & FUMIGATION SERVICES 400,136
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,000,681
22020902 INSURANCE PREMIUM 200,068
22020904 OTHER CRF BANK CHARGES 200,068
![Page 20: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/20.jpg)
220301 STAFF LOANS & ADVANCES 300,102
22030101 MOTOR VEHICLE ADVANCES 300,102
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 700,238
2203 LOANS AND ADVANCES 300,102
22021006 POSTAGES & COURIER SERVICES 300,102
22021007 WELFARE PACKAGES 300,102
22021002 HONORARIUM & SITTING ALLOWANCE 400,136
22021003 PUBLICITY & ADVERTISEMENTS 300,102
220210 MISCELLANEOUS 2,300,783
22021001 REFRESHMENT & MEALS 300,102
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,595,756
210202 SOCIAL CONTRIBUTIONS 4,595,756
210101 SALARIES AND WAGES 36,766,050
21010101 SALARY 36,766,050
21 PERSONNEL COST 41,361,806
2101 SALARY 36,766,050
CODE LINE ITEM AMOUNT
2 EXPENDITURE 56,838,538
TOTAL CAPITAL 0
TOTAL ALLOCATION 110,908,861
0228011001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABA
TOTAL PERSONNEL 91,355,986
TOTAL OVERHEAD 19,552,875
TOTAL RECURRENT 110,908,861
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 347,419
220204 MAINTENANCE SERVICES - GENERAL 4,325,370
22020202 TELEPHONE CHARGES 694,838
220203 MATERIALS & SUPPLIES - GENERAL 347,419
220202 UTILITIES - GENERAL 1,737,096
22020201 ELECTRICITY CHARGES 1,042,258
220201 TRAVEL& TRANSPORT - GENERAL 1,910,806
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,910,806
22 OTHER RECURRENT COSTS 15,476,732
2202 OVERHEAD COST 15,476,732
21020201 NHIS 1,838,302
21020202 CONTRIBUTORY PENSION 2,757,454
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 347,419
22020701 FINANCIAL CONSULTING 347,419
22020601 SECURITY SERVICES 1,389,677
22020606 CLEANING & FUMIGATION SERVICES 1,042,258
22020501 LOCAL TRAINING 1,215,967
220206 OTHER SERVICES - GENERAL 2,431,935
22020405 MAINTENANCE OF PLANTS/GENERATORS 781,693
220205 TRAINING - GENERAL 1,215,967
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,389,677
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,042,258
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 416,903
22020402 MAINTENANCE OF OFFICE FURNITURE 694,838
TOTAL PERSONNEL 41,361,806
TOTAL OVERHEAD 15,476,732
TOTAL RECURRENT 56,838,538
22021006 POSTAGES & COURIER SERVICES 173,710
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 173,710
22021001 REFRESHMENT & MEALS 521,129
22021003 PUBLICITY & ADVERTISEMENTS 1,215,967
22020901 BANK CHARGES (OTHER THAN INTEREST) 33,946
220210 MISCELLANEOUS 2,084,515
22020803 PLANT / GENERATOR FUEL COST 521,129
220209 FINANCIAL CHARGES - GENERAL 33,946
220208 FUEL & LUBRICANTS - GENERAL 1,042,258
22020801 MOTOR VEHICLE FUEL COST 521,129
TOTAL CAPITAL 0
TOTAL ALLOCATION 56,838,538
0228012001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - KANO
![Page 21: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/21.jpg)
21020201 NHIS 2,818,811
21020202 CONTRIBUTORY PENSION 4,228,216
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,047,027
210202 SOCIAL CONTRIBUTIONS 7,047,027
210101 SALARIES AND WAGES 56,376,217
21010101 SALARY 56,376,217
21 PERSONNEL COST 63,423,244
2101 SALARY 56,376,217
CODE LINE ITEM AMOUNT
2 EXPENDITURE 79,364,635
22020303 NEWSPAPERS 85,407
22020305 PRINTING OF NON SECURITY DOCUMENTS 256,221
220203 MATERIALS & SUPPLIES - GENERAL 760,121
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 256,221
22020202 TELEPHONE CHARGES 170,814
22020205 WATER RATES 153,732
220202 UTILITIES - GENERAL 1,861,870
22020201 ELECTRICITY CHARGES 1,537,324
220201 TRAVEL& TRANSPORT - GENERAL 1,127,371
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,127,371
22 OTHER RECURRENT COSTS 15,941,391
2202 OVERHEAD COST 15,941,391
22020501 LOCAL TRAINING 854,069
220206 OTHER SERVICES - GENERAL 3,950,068
22020406 OTHER MAINTENANCE SERVICES 235,067
220205 TRAINING - GENERAL 854,069
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 256,221
22020405 MAINTENANCE OF PLANTS/GENERATORS 298,924
22020402 MAINTENANCE OF OFFICE FURNITURE 384,331
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 320,276
220204 MAINTENANCE SERVICES - GENERAL 1,751,039
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 256,221
22020307 DRUGS & MEDICAL SUPPLIES 76,866
22020309 UNIFORMS & OTHER CLOTHING 85,407
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 213,517
22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 512,441
22021006 POSTAGES & COURIER SERVICES 384,331
22021007 WELFARE PACKAGES 213,517
22021001 REFRESHMENT & MEALS 768,662
22021003 PUBLICITY & ADVERTISEMENTS 341,627
22020803 PLANT / GENERATOR FUEL COST 2,818,427
220210 MISCELLANEOUS 2,434,096
220208 FUEL & LUBRICANTS - GENERAL 3,202,758
22020801 MOTOR VEHICLE FUEL COST 384,331
22020601 SECURITY SERVICES 2,156,523
22020606 CLEANING & FUMIGATION SERVICES 1,793,544
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,715,466
210202 SOCIAL CONTRIBUTIONS 4,715,466
210101 SALARIES AND WAGES 37,723,729
21010101 SALARY 37,723,729
21 PERSONNEL COST 42,439,195
2101 SALARY 37,723,729
CODE LINE ITEM AMOUNT
2 EXPENDITURE 58,293,423
TOTAL CAPITAL 0
TOTAL ALLOCATION 79,364,635
0228013001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - NNEWI
TOTAL PERSONNEL 63,423,244
TOTAL OVERHEAD 15,941,391
TOTAL RECURRENT 79,364,635
22 OTHER RECURRENT COSTS 15,854,228
2202 OVERHEAD COST 15,854,228
21020201 NHIS 1,886,186
21020202 CONTRIBUTORY PENSION 2,829,280
![Page 22: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/22.jpg)
22020203 INTERNET ACCESS CHARGES 107,675
220203 MATERIALS & SUPPLIES - GENERAL 1,570,788
22020201 ELECTRICITY CHARGES 543,550
22020202 TELEPHONE CHARGES 124,240
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 748,733
220202 UTILITIES - GENERAL 775,465
220201 TRAVEL& TRANSPORT - GENERAL 2,862,579
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,113,846
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 166,689
22020405 MAINTENANCE OF PLANTS/GENERATORS 390,818
22020402 MAINTENANCE OF OFFICE FURNITURE 334,413
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 249,515
220204 MAINTENANCE SERVICES - GENERAL 2,046,006
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 545,310
22020305 PRINTING OF NON SECURITY DOCUMENTS 359,261
22020307 DRUGS & MEDICAL SUPPLIES 108,710
22020303 NEWSPAPERS 51,767
22020304 MAGAZINES & PERIODICALS 37,272
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 796,358
22020302 BOOKS 217,420
22020704 ENGINEERING SERVICES 265,045
220208 FUEL & LUBRICANTS - GENERAL 1,951,417
22020702 INFORMATION TECHNOLOGY CONSULTING 207,067
22020703 LEGAL SERVICES 173,936
22020606 CLEANING & FUMIGATION SERVICES 708,168
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 646,048
220206 OTHER SERVICES - GENERAL 2,852,551
22020601 SECURITY SERVICES 2,144,383
22020501 LOCAL TRAINING 1,087,100
22020502 INTERNATIONAL TRAINING 493,744
22020406 OTHER MAINTENANCE SERVICES 359,261
220205 TRAINING - GENERAL 1,580,844
TOTAL CAPITAL 0
TOTAL ALLOCATION 58,293,423
0228014001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - CALABAR
TOTAL PERSONNEL 42,439,195
TOTAL OVERHEAD 15,854,228
TOTAL RECURRENT 58,293,423
22021007 WELFARE PACKAGES 108,710
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 207,067
22021003 PUBLICITY & ADVERTISEMENTS 990,814
22021006 POSTAGES & COURIER SERVICES 130,452
220210 MISCELLANEOUS 1,568,530
22021002 HONORARIUM & SITTING ALLOWANCE 131,487
22020801 MOTOR VEHICLE FUEL COST 448,610
22020803 PLANT / GENERATOR FUEL COST 1,502,807
22 OTHER RECURRENT COSTS 11,904,774
2202 OVERHEAD COST 11,722,057
21020201 NHIS 954,766
21020202 CONTRIBUTORY PENSION 1,432,148
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,386,914
210202 SOCIAL CONTRIBUTIONS 2,386,914
210101 SALARIES AND WAGES 19,095,312
21010101 SALARY 19,095,312
21 PERSONNEL COST 21,482,226
2101 SALARY 19,095,312
CODE LINE ITEM AMOUNT
2 EXPENDITURE 33,387,000
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,035,398
220202 UTILITIES - GENERAL 1,096,304
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 669,963
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 370,479
220201 TRAVEL& TRANSPORT - GENERAL 2,745,804
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 669,963
![Page 23: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/23.jpg)
22020206 SEWERAGE CHARGES 304,529
220203 MATERIALS & SUPPLIES - GENERAL 974,492
22020203 INTERNET ACCESS CHARGES 121,812
22020205 WATER RATES 304,529
22020201 ELECTRICITY CHARGES 243,623
22020202 TELEPHONE CHARGES 121,812
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 304,529
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 304,529
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 304,529
22020402 MAINTENANCE OF OFFICE FURNITURE 304,529
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 121,812
220204 MAINTENANCE SERVICES - GENERAL 1,583,550
22020305 PRINTING OF NON SECURITY DOCUMENTS 121,812
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 121,812
22020303 NEWSPAPERS 121,812
22020304 MAGAZINES & PERIODICALS 121,812
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 243,623
22020302 BOOKS 121,812
22020701 FINANCIAL CONSULTING 304,529
22020702 INFORMATION TECHNOLOGY CONSULTING 304,529
22020606 CLEANING & FUMIGATION SERVICES 243,623
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,218,115
22020601 SECURITY SERVICES 304,529
22020603 OFFICE RENT 609,058
22020502 INTERNATIONAL TRAINING 205,822
220206 OTHER SERVICES - GENERAL 1,157,210
220205 TRAINING - GENERAL 510,351
22020501 LOCAL TRAINING 304,529
22020405 MAINTENANCE OF PLANTS/GENERATORS 182,717
22020406 OTHER MAINTENANCE SERVICES 182,717
220210 MISCELLANEOUS 1,400,833
22021001 REFRESHMENT & MEALS 182,717
22020902 INSURANCE PREMIUM 121,812
22020904 OTHER CRF BANK CHARGES 121,812
220209 FINANCIAL CHARGES - GENERAL 365,435
22020901 BANK CHARGES (OTHER THAN INTEREST) 121,812
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 243,623
22020803 PLANT / GENERATOR FUEL COST 182,717
220208 FUEL & LUBRICANTS - GENERAL 669,963
22020801 MOTOR VEHICLE FUEL COST 243,623
22020703 LEGAL SERVICES 243,623
22020708 BUDGET PREPARATION 365,435
TOTAL CAPITAL 0
TOTAL ALLOCATION 33,387,000
0228015001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - MINNA
TOTAL PERSONNEL 21,482,226
TOTAL OVERHEAD 11,904,774
TOTAL RECURRENT 33,387,000
220301 STAFF LOANS & ADVANCES 182,717
22030101 MOTOR VEHICLE ADVANCES 182,717
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 426,340
2203 LOANS AND ADVANCES 182,717
22021006 POSTAGES & COURIER SERVICES 182,717
22021007 WELFARE PACKAGES 182,717
22021002 HONORARIUM & SITTING ALLOWANCE 243,623
22021003 PUBLICITY & ADVERTISEMENTS 182,717
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 5,727,372
210202 SOCIAL CONTRIBUTIONS 5,727,372
210101 SALARIES AND WAGES 45,818,979
21010101 SALARY 45,818,979
21 PERSONNEL COST 51,546,352
2101 SALARY 45,818,979
CODE LINE ITEM AMOUNT
2 EXPENDITURE 63,370,831
![Page 24: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/24.jpg)
22 OTHER RECURRENT COSTS 11,824,479
2202 OVERHEAD COST 11,642,994
21020201 NHIS 2,290,949
21020202 CONTRIBUTORY PENSION 3,436,423
22020206 SEWERAGE CHARGES 302,475
220203 MATERIALS & SUPPLIES - GENERAL 967,920
22020203 INTERNET ACCESS CHARGES 120,990
22020205 WATER RATES 302,475
22020201 ELECTRICITY CHARGES 241,980
22020202 TELEPHONE CHARGES 120,990
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,028,414
220202 UTILITIES - GENERAL 1,088,910
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 665,444
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 367,980
220201 TRAVEL& TRANSPORT - GENERAL 2,727,282
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 665,444
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 302,475
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 302,475
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 302,475
22020402 MAINTENANCE OF OFFICE FURNITURE 302,475
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 120,990
220204 MAINTENANCE SERVICES - GENERAL 1,572,870
22020305 PRINTING OF NON SECURITY DOCUMENTS 120,990
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 120,990
22020303 NEWSPAPERS 120,990
22020304 MAGAZINES & PERIODICALS 120,990
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 241,980
22020302 BOOKS 120,990
22020701 FINANCIAL CONSULTING 302,475
22020702 INFORMATION TECHNOLOGY CONSULTING 302,475
22020606 CLEANING & FUMIGATION SERVICES 241,980
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,209,900
22020601 SECURITY SERVICES 302,475
22020603 OFFICE RENT 604,949
22020502 INTERNATIONAL TRAINING 204,434
220206 OTHER SERVICES - GENERAL 1,149,404
220205 TRAINING - GENERAL 506,909
22020501 LOCAL TRAINING 302,475
22020405 MAINTENANCE OF PLANTS/GENERATORS 181,485
22020406 OTHER MAINTENANCE SERVICES 181,485
220210 MISCELLANEOUS 1,391,384
22021001 REFRESHMENT & MEALS 181,485
22020902 INSURANCE PREMIUM 120,990
22020904 OTHER CRF BANK CHARGES 120,990
220209 FINANCIAL CHARGES - GENERAL 362,970
22020901 BANK CHARGES (OTHER THAN INTEREST) 120,990
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 241,980
22020803 PLANT / GENERATOR FUEL COST 181,485
220208 FUEL & LUBRICANTS - GENERAL 665,445
22020801 MOTOR VEHICLE FUEL COST 241,980
22020703 LEGAL SERVICES 241,980
22020708 BUDGET PREPARATION 362,970
TOTAL CAPITAL 0
TOTAL ALLOCATION 63,370,831
TOTAL PERSONNEL 51,546,352
TOTAL OVERHEAD 11,824,479
TOTAL RECURRENT 63,370,831
220301 STAFF LOANS & ADVANCES 181,485
22030101 MOTOR VEHICLE ADVANCES 181,485
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 423,464
2203 LOANS AND ADVANCES 181,485
22021006 POSTAGES & COURIER SERVICES 181,485
22021007 WELFARE PACKAGES 181,485
22021002 HONORARIUM & SITTING ALLOWANCE 241,980
22021003 PUBLICITY & ADVERTISEMENTS 181,485
![Page 25: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/25.jpg)
0228016001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - WARRI
22 OTHER RECURRENT COSTS 13,972,404
2202 OVERHEAD COST 13,972,404
21020201 NHIS 1,134,955
21020202 CONTRIBUTORY PENSION 1,702,432
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,837,387
210202 SOCIAL CONTRIBUTIONS 2,837,387
210101 SALARIES AND WAGES 22,699,098
21010101 SALARY 22,699,098
21 PERSONNEL COST 25,536,485
2101 SALARY 22,699,098
CODE LINE ITEM AMOUNT
2 EXPENDITURE 39,508,889
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 511,568
22020302 BOOKS 383,676
22020206 SEWERAGE CHARGES 170,523
220203 MATERIALS & SUPPLIES - GENERAL 1,457,968
22020203 INTERNET ACCESS CHARGES 255,784
22020205 WATER RATES 76,735
22020201 ELECTRICITY CHARGES 255,784
22020202 TELEPHONE CHARGES 255,784
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,984,145
220202 UTILITIES - GENERAL 1,014,610
220201 TRAVEL& TRANSPORT - GENERAL 4,263,064
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,278,919
220205 TRAINING - GENERAL 1,278,919
22020501 LOCAL TRAINING 1,278,919
22020405 MAINTENANCE OF PLANTS/GENERATORS 311,204
22020406 OTHER MAINTENANCE SERVICES 458,490
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 426,306
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 362,360
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 426,306
22020402 MAINTENANCE OF OFFICE FURNITURE 255,784
22020305 PRINTING OF NON SECURITY DOCUMENTS 298,414
220204 MAINTENANCE SERVICES - GENERAL 2,240,450
22020303 NEWSPAPERS 153,470
22020304 MAGAZINES & PERIODICALS 110,840
22020902 INSURANCE PREMIUM 106,577
220210 MISCELLANEOUS 1,266,131
22020803 PLANT / GENERATOR FUEL COST 255,784
220209 FINANCIAL CHARGES - GENERAL 106,577
220208 FUEL & LUBRICANTS - GENERAL 554,198
22020801 MOTOR VEHICLE FUEL COST 298,414
22020703 LEGAL SERVICES 106,577
22020704 ENGINEERING SERVICES 277,099
22020606 CLEANING & FUMIGATION SERVICES 341,045
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 383,676
220206 OTHER SERVICES - GENERAL 1,406,811
22020601 SECURITY SERVICES 1,065,766
CODE LINE ITEM AMOUNT
2 EXPENDITURE 48,925,114
TOTAL CAPITAL 0
TOTAL ALLOCATION 39,508,889
0228017001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - MAIDUGURI
TOTAL PERSONNEL 25,536,485
TOTAL OVERHEAD 13,972,404
TOTAL RECURRENT 39,508,889
22021007 WELFARE PACKAGES 106,577
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 170,523
22021003 PUBLICITY & ADVERTISEMENTS 426,306
22021006 POSTAGES & COURIER SERVICES 179,049
22021001 REFRESHMENT & MEALS 170,523
22021002 HONORARIUM & SITTING ALLOWANCE 213,153
21 PERSONNEL COST 37,929,179
![Page 26: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/26.jpg)
220201 TRAVEL& TRANSPORT - GENERAL 2,536,183
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 618,817
22 OTHER RECURRENT COSTS 10,995,936
2202 OVERHEAD COST 10,827,167
21020201 NHIS 1,685,741
21020202 CONTRIBUTORY PENSION 2,528,612
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,214,353
210202 SOCIAL CONTRIBUTIONS 4,214,353
210101 SALARIES AND WAGES 33,714,826
21010101 SALARY 33,714,826
2101 SALARY 33,714,826
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 225,024
22020302 BOOKS 112,512
22020206 SEWERAGE CHARGES 281,280
220203 MATERIALS & SUPPLIES - GENERAL 900,097
22020203 INTERNET ACCESS CHARGES 112,512
22020205 WATER RATES 281,280
22020201 ELECTRICITY CHARGES 225,024
22020202 TELEPHONE CHARGES 112,512
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 956,353
220202 UTILITIES - GENERAL 1,012,609
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 618,817
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 342,196
22020405 MAINTENANCE OF PLANTS/GENERATORS 168,768
22020406 OTHER MAINTENANCE SERVICES 168,768
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 281,280
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 281,280
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 281,280
22020402 MAINTENANCE OF OFFICE FURNITURE 281,280
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 112,512
220204 MAINTENANCE SERVICES - GENERAL 1,462,658
22020305 PRINTING OF NON SECURITY DOCUMENTS 112,512
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 112,512
22020303 NEWSPAPERS 112,512
22020304 MAGAZINES & PERIODICALS 112,512
22020703 LEGAL SERVICES 225,024
220208 FUEL & LUBRICANTS - GENERAL 618,817
22020701 FINANCIAL CONSULTING 281,280
22020702 INFORMATION TECHNOLOGY CONSULTING 281,280
22020606 CLEANING & FUMIGATION SERVICES 225,024
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 787,585
22020601 SECURITY SERVICES 281,280
22020603 OFFICE RENT 562,561
22020502 INTERNATIONAL TRAINING 190,109
220206 OTHER SERVICES - GENERAL 1,068,866
220205 TRAINING - GENERAL 471,389
22020501 LOCAL TRAINING 281,280
22021003 PUBLICITY & ADVERTISEMENTS 168,768
22021006 POSTAGES & COURIER SERVICES 168,768
22021001 REFRESHMENT & MEALS 168,768
22021002 HONORARIUM & SITTING ALLOWANCE 225,024
22020904 OTHER CRF BANK CHARGES 112,512
220210 MISCELLANEOUS 1,631,426
22020901 BANK CHARGES (OTHER THAN INTEREST) 112,512
22020902 INSURANCE PREMIUM 112,512
22020803 PLANT / GENERATOR FUEL COST 168,768
220209 FINANCIAL CHARGES - GENERAL 337,536
22020801 MOTOR VEHICLE FUEL COST 225,024
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 225,024
220301 STAFF LOANS & ADVANCES 168,768
22030101 MOTOR VEHICLE ADVANCES 168,768
22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 337,536
2203 LOANS AND ADVANCES 168,768
22021007 WELFARE PACKAGES 168,768
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 393,793
![Page 27: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/27.jpg)
CODE LINE ITEM AMOUNT
2 EXPENDITURE 67,619,220
TOTAL CAPITAL 0
TOTAL ALLOCATION 48,925,114
0228018001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - GUSAU
TOTAL PERSONNEL 37,929,179
TOTAL OVERHEAD 10,995,936
TOTAL RECURRENT 48,925,114
220201 TRAVEL& TRANSPORT - GENERAL 2,105,760
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,011,708
22 OTHER RECURRENT COSTS 10,016,638
2202 OVERHEAD COST 10,016,638
21020201 NHIS 2,560,115
21020202 CONTRIBUTORY PENSION 3,840,172
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 6,400,287
210202 SOCIAL CONTRIBUTIONS 6,400,287
210101 SALARIES AND WAGES 51,202,295
21010101 SALARY 51,202,295
21 PERSONNEL COST 57,602,582
2101 SALARY 51,202,295
22020405 MAINTENANCE OF PLANTS/GENERATORS 505,854
22020406 OTHER MAINTENANCE SERVICES 202,342
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 918,631
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 607,025
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 404,683
22020402 MAINTENANCE OF OFFICE FURNITURE 1,214,049
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 607,025
220204 MAINTENANCE SERVICES - GENERAL 3,852,583
22020201 ELECTRICITY CHARGES 121,405
220203 MATERIALS & SUPPLIES - GENERAL 607,025
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,094,052
220202 UTILITIES - GENERAL 121,405
22020904 OTHER CRF BANK CHARGES 50,585
220210 MISCELLANEOUS 1,416,391
220209 FINANCIAL CHARGES - GENERAL 101,171
22020901 BANK CHARGES (OTHER THAN INTEREST) 50,585
22020801 MOTOR VEHICLE FUEL COST 303,512
22020803 PLANT / GENERATOR FUEL COST 376,355
22020708 BUDGET PREPARATION 303,512
220208 FUEL & LUBRICANTS - GENERAL 679,868
22020606 CLEANING & FUMIGATION SERVICES 424,241
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 303,512
220206 OTHER SERVICES - GENERAL 828,924
22020605 SECURITY VOTE (INCLUDING OPERATIONS) 404,683
21 PERSONNEL COST 32,470,544
2101 SALARY 28,862,706
CODE LINE ITEM AMOUNT
2 EXPENDITURE 44,889,496
TOTAL CAPITAL 0
TOTAL ALLOCATION 67,619,220
0228019001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - SOKOTO
TOTAL PERSONNEL 57,602,582
TOTAL OVERHEAD 10,016,638
TOTAL RECURRENT 67,619,220
22021006 POSTAGES & COURIER SERVICES 50,585
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 708,195
22021001 REFRESHMENT & MEALS 252,927
22021003 PUBLICITY & ADVERTISEMENTS 404,683
21020201 NHIS 1,443,135
21020202 CONTRIBUTORY PENSION 2,164,703
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,607,838
210202 SOCIAL CONTRIBUTIONS 3,607,838
210101 SALARIES AND WAGES 28,862,706
21010101 SALARY 28,862,706
![Page 28: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/28.jpg)
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 698,899
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 386,480
220201 TRAVEL& TRANSPORT - GENERAL 2,864,395
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 698,899
22 OTHER RECURRENT COSTS 12,418,952
2202 OVERHEAD COST 12,228,343
22020303 NEWSPAPERS 127,073
22020304 MAGAZINES & PERIODICALS 127,073
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 254,145
22020302 BOOKS 127,073
22020206 SEWERAGE CHARGES 317,682
220203 MATERIALS & SUPPLIES - GENERAL 1,016,583
22020203 INTERNET ACCESS CHARGES 127,073
22020205 WATER RATES 317,682
22020201 ELECTRICITY CHARGES 254,145
22020202 TELEPHONE CHARGES 127,073
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,080,117
220202 UTILITIES - GENERAL 1,143,655
220205 TRAINING - GENERAL 532,394
22020501 LOCAL TRAINING 317,682
22020405 MAINTENANCE OF PLANTS/GENERATORS 190,609
22020406 OTHER MAINTENANCE SERVICES 190,609
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 317,682
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 317,682
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 317,682
22020402 MAINTENANCE OF OFFICE FURNITURE 317,682
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 127,073
220204 MAINTENANCE SERVICES - GENERAL 1,651,946
22020305 PRINTING OF NON SECURITY DOCUMENTS 127,073
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 127,073
220208 FUEL & LUBRICANTS - GENERAL 698,899
22020801 MOTOR VEHICLE FUEL COST 254,145
22020703 LEGAL SERVICES 254,145
22020708 BUDGET PREPARATION 381,218
22020701 FINANCIAL CONSULTING 317,682
22020702 INFORMATION TECHNOLOGY CONSULTING 317,682
22020606 CLEANING & FUMIGATION SERVICES 254,145
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,270,727
22020601 SECURITY SERVICES 317,682
22020603 OFFICE RENT 635,363
22020502 INTERNATIONAL TRAINING 214,712
220206 OTHER SERVICES - GENERAL 1,207,190
22021006 POSTAGES & COURIER SERVICES 190,609
22021007 WELFARE PACKAGES 190,609
22021002 HONORARIUM & SITTING ALLOWANCE 254,145
22021003 PUBLICITY & ADVERTISEMENTS 190,609
220210 MISCELLANEOUS 1,461,335
22021001 REFRESHMENT & MEALS 190,609
22020902 INSURANCE PREMIUM 127,073
22020904 OTHER CRF BANK CHARGES 127,073
220209 FINANCIAL CHARGES - GENERAL 381,219
22020901 BANK CHARGES (OTHER THAN INTEREST) 127,073
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 254,145
22020803 PLANT / GENERATOR FUEL COST 190,609
TOTAL CAPITAL 0
TOTAL ALLOCATION 44,889,496
0228020001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - UYO
TOTAL PERSONNEL 32,470,544
TOTAL OVERHEAD 12,418,952
TOTAL RECURRENT 44,889,496
220301 STAFF LOANS & ADVANCES 190,609
22030101 MOTOR VEHICLE ADVANCES 190,609
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 444,754
2203 LOANS AND ADVANCES 190,609
![Page 29: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/29.jpg)
21 PERSONNEL COST 33,048,535
2101 SALARY 29,376,476
CODE LINE ITEM AMOUNT
2 EXPENDITURE 45,416,969
220202 UTILITIES - GENERAL 600,394
22020201 ELECTRICITY CHARGES 294,071
220201 TRAVEL& TRANSPORT - GENERAL 443,873
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 443,873
22 OTHER RECURRENT COSTS 12,368,433
2202 OVERHEAD COST 12,368,433
21020201 NHIS 1,468,824
21020202 CONTRIBUTORY PENSION 2,203,236
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,672,059
210202 SOCIAL CONTRIBUTIONS 3,672,059
210101 SALARIES AND WAGES 29,376,476
21010101 SALARY 29,376,476
22020606 CLEANING & FUMIGATION SERVICES 1,470,353
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,940,706
220206 OTHER SERVICES - GENERAL 3,455,329
22020601 SECURITY SERVICES 1,984,976
22020405 MAINTENANCE OF PLANTS/GENERATORS 294,071
22020406 OTHER MAINTENANCE SERVICES 147,035
220204 MAINTENANCE SERVICES - GENERAL 1,911,459
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,470,353
220203 MATERIALS & SUPPLIES - GENERAL 980,235
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 980,235
22020202 TELEPHONE CHARGES 183,794
22020203 INTERNET ACCESS CHARGES 122,529
TOTAL PERSONNEL 33,048,535
TOTAL OVERHEAD 12,368,433
TOTAL RECURRENT 45,416,969
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 294,071
22021010 DIRECT TEACHING & LABORATORY COST 122,529
22021003 PUBLICITY & ADVERTISEMENTS 882,212
22021006 POSTAGES & COURIER SERVICES 122,529
22021001 REFRESHMENT & MEALS 49,012
22021002 HONORARIUM & SITTING ALLOWANCE 245,059
22020803 PLANT / GENERATOR FUEL COST 321,027
220210 MISCELLANEOUS 1,715,412
22020703 LEGAL SERVICES 2,940,706
220208 FUEL & LUBRICANTS - GENERAL 321,027
21020201 NHIS 1,494,682
21020202 CONTRIBUTORY PENSION 2,242,022
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,736,704
210202 SOCIAL CONTRIBUTIONS 3,736,704
210101 SALARIES AND WAGES 29,893,633
21010101 SALARY 29,893,633
21 PERSONNEL COST 33,630,337
2101 SALARY 29,893,633
CODE LINE ITEM AMOUNT
2 EXPENDITURE 45,132,418
TOTAL CAPITAL 0
TOTAL ALLOCATION 45,416,969
0228021001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - B/ KEBBI
22020202 TELEPHONE CHARGES 367,266
220203 MATERIALS & SUPPLIES - GENERAL 842,263
220202 UTILITIES - GENERAL 954,891
22020201 ELECTRICITY CHARGES 587,625
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 497,594
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,445,457
220201 TRAVEL& TRANSPORT - GENERAL 2,542,008
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 598,957
22 OTHER RECURRENT COSTS 11,502,081
2202 OVERHEAD COST 11,502,081
![Page 30: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/30.jpg)
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 489,688
22020303 NEWSPAPERS 352,575
22020601 SECURITY SERVICES 1,351,539
22020606 CLEANING & FUMIGATION SERVICES 1,351,539
22020502 INTERNATIONAL TRAINING 378,293
220206 OTHER SERVICES - GENERAL 2,703,077
220205 TRAINING - GENERAL 635,379
22020501 LOCAL TRAINING 257,086
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 200,772
22020405 MAINTENANCE OF PLANTS/GENERATORS 276,674
22020402 MAINTENANCE OF OFFICE FURNITURE 367,266
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 646,388
220204 MAINTENANCE SERVICES - GENERAL 1,863,262
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 372,163
22021007 WELFARE PACKAGES 146,906
TOTAL PERSONNEL 33,630,337
22021003 PUBLICITY & ADVERTISEMENTS 122,422
22021006 POSTAGES & COURIER SERVICES 166,494
22020901 BANK CHARGES (OTHER THAN INTEREST) 26,933
220210 MISCELLANEOUS 435,822
22020803 PLANT / GENERATOR FUEL COST 391,750
220209 FINANCIAL CHARGES - GENERAL 26,933
220208 FUEL & LUBRICANTS - GENERAL 1,376,023
22020801 MOTOR VEHICLE FUEL COST 984,273
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 122,422
22020708 BUDGET PREPARATION 122,422
210202 SOCIAL CONTRIBUTIONS 4,407,588
21020201 NHIS 1,763,035
21010101 SALARY 35,260,703
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,407,588
2101 SALARY 35,260,703
210101 SALARIES AND WAGES 35,260,703
2 EXPENDITURE 50,913,093
21 PERSONNEL COST 39,668,291
TOTAL ALLOCATION 45,132,418
0228022001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - IGBOTAKO
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 11,502,081
TOTAL RECURRENT 45,132,418
TOTAL CAPITAL 0
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 357,929
22020303 NEWSPAPERS 156,187
22020202 TELEPHONE CHARGES 122,021
220203 MATERIALS & SUPPLIES - GENERAL 686,575
220202 UTILITIES - GENERAL 349,798
22020201 ELECTRICITY CHARGES 227,777
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,683,445
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,337,859
2202 OVERHEAD COST 11,244,802
220201 TRAVEL& TRANSPORT - GENERAL 3,021,304
21020202 CONTRIBUTORY PENSION 2,644,553
22 OTHER RECURRENT COSTS 11,244,802
220208 FUEL & LUBRICANTS - GENERAL 227,773
22020803 PLANT / GENERATOR FUEL COST 227,773
22020601 SECURITY SERVICES 898,081
22020606 CLEANING & FUMIGATION SERVICES 748,399
22020502 INTERNATIONAL TRAINING 605,546
220206 OTHER SERVICES - GENERAL 1,646,480
220205 TRAINING - GENERAL 2,688,051
22020501 LOCAL TRAINING 2,082,505
22020402 MAINTENANCE OF OFFICE FURNITURE 130,157
22020405 MAINTENANCE OF PLANTS/GENERATORS 119,311
22020305 PRINTING OF NON SECURITY DOCUMENTS 172,458
220204 MAINTENANCE SERVICES - GENERAL 249,467
![Page 31: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/31.jpg)
21 PERSONNEL COST 37,629,070
2101 SALARY 33,448,063
CODE LINE ITEM AMOUNT
2 EXPENDITURE 49,588,898
TOTAL CAPITAL 0
TOTAL ALLOCATION 50,913,093
0228023001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - BAUCHI
TOTAL PERSONNEL 39,668,291
TOTAL OVERHEAD 11,244,802
TOTAL RECURRENT 50,913,093
22021003 PUBLICITY & ADVERTISEMENTS 1,952,348
22021006 POSTAGES & COURIER SERVICES 130,157
220210 MISCELLANEOUS 2,375,356
22021002 HONORARIUM & SITTING ALLOWANCE 292,851
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,423,010
220202 UTILITIES - GENERAL 1,141,585
220201 TRAVEL& TRANSPORT - GENERAL 2,233,811
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 810,801
22 OTHER RECURRENT COSTS 11,959,828
2202 OVERHEAD COST 11,493,288
21020201 NHIS 1,672,403
21020202 CONTRIBUTORY PENSION 2,508,605
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,181,008
210202 SOCIAL CONTRIBUTIONS 4,181,008
210101 SALARIES AND WAGES 33,448,063
21010101 SALARY 33,448,063
22020306 PRINTING OF SECURITY DOCUMENTS 101,224
22020307 DRUGS & MEDICAL SUPPLIES 81,902
22020304 MAGAZINES & PERIODICALS 70,857
22020305 PRINTING OF NON SECURITY DOCUMENTS 46,563
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 460,134
22020303 NEWSPAPERS 162,432
22020206 SEWERAGE CHARGES 207,711
220203 MATERIALS & SUPPLIES - GENERAL 1,241,763
22020204 SATELLITE BROADCASTING ACCESS CHARGES 243,864
22020205 WATER RATES 243,029
22020201 ELECTRICITY CHARGES 204,045
22020203 INTERNET ACCESS CHARGES 242,937
220206 OTHER SERVICES - GENERAL 365,873
22020601 SECURITY SERVICES 203,267
220205 TRAINING - GENERAL 770,382
22020501 LOCAL TRAINING 770,382
22020405 MAINTENANCE OF PLANTS/GENERATORS 446,801
22020406 OTHER MAINTENANCE SERVICES 244,759
22020402 MAINTENANCE OF OFFICE FURNITURE 285,248
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 264,781
220204 MAINTENANCE SERVICES - GENERAL 1,738,940
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 497,352
22020309 UNIFORMS & OTHER CLOTHING 110,131
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 208,521
220210 MISCELLANEOUS 2,073,373
22021001 REFRESHMENT & MEALS 233,219
220209 FINANCIAL CHARGES - GENERAL 263,181
22020901 BANK CHARGES (OTHER THAN INTEREST) 263,181
22020801 MOTOR VEHICLE FUEL COST 365,933
22020803 PLANT / GENERATOR FUEL COST 244,718
22020708 BUDGET PREPARATION 708,565
220208 FUEL & LUBRICANTS - GENERAL 610,652
22020702 INFORMATION TECHNOLOGY CONSULTING 101,224
22020703 LEGAL SERVICES 243,939
22020606 CLEANING & FUMIGATION SERVICES 162,606
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,053,728
22021002 HONORARIUM & SITTING ALLOWANCE 228,765
22021003 PUBLICITY & ADVERTISEMENTS 304,319
![Page 32: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/32.jpg)
TOTAL OVERHEAD 11,959,828
TOTAL RECURRENT 49,588,898
TOTAL CAPITAL 0
22030104 REFURBISHING ADVANCES 466,540
TOTAL PERSONNEL 37,629,070
2203 LOANS AND ADVANCES 466,540
220301 STAFF LOANS & ADVANCES 466,540
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 334,736
22021010 DIRECT TEACHING & LABORATORY COST 404,894
22021006 POSTAGES & COURIER SERVICES 101,337
22021007 WELFARE PACKAGES 466,102
21020202 CONTRIBUTORY PENSION 4,367,746
22 OTHER RECURRENT COSTS 12,228,704
210202 SOCIAL CONTRIBUTIONS 7,279,577
21020201 NHIS 2,911,831
21010101 SALARY 58,236,614
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,279,577
2101 SALARY 58,236,614
210101 SALARIES AND WAGES 58,236,614
2 EXPENDITURE 77,744,894
21 PERSONNEL COST 65,516,191
TOTAL ALLOCATION 49,588,898
0228024001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - IBADAN
CODE LINE ITEM AMOUNT
22020406 OTHER MAINTENANCE SERVICES 393,208
220206 OTHER SERVICES - GENERAL 3,558,406
220204 MAINTENANCE SERVICES - GENERAL 1,470,148
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,076,940
220203 MATERIALS & SUPPLIES - GENERAL 1,805,893
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,805,893
22020201 ELECTRICITY CHARGES 1,503,552
22020202 TELEPHONE CHARGES 503,222
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,182,604
220202 UTILITIES - GENERAL 2,006,774
2202 OVERHEAD COST 12,228,704
220201 TRAVEL& TRANSPORT - GENERAL 2,182,604
CODE LINE ITEM AMOUNT
2 EXPENDITURE 84,904,430
TOTAL CAPITAL 0
TOTAL ALLOCATION 77,744,894
0228025001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - BENIN
TOTAL PERSONNEL 65,516,191
TOTAL OVERHEAD 12,228,704
TOTAL RECURRENT 77,744,894
220210 MISCELLANEOUS 368,343
22021006 POSTAGES & COURIER SERVICES 368,343
220208 FUEL & LUBRICANTS - GENERAL 836,535
22020803 PLANT / GENERATOR FUEL COST 836,535
22020601 SECURITY SERVICES 2,706,394
22020606 CLEANING & FUMIGATION SERVICES 852,013
220201 TRAVEL& TRANSPORT - GENERAL 5,360,454
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 857,825
22 OTHER RECURRENT COSTS 13,573,980
2202 OVERHEAD COST 13,573,980
21020201 NHIS 3,170,242
21020202 CONTRIBUTORY PENSION 4,755,363
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,925,606
210202 SOCIAL CONTRIBUTIONS 7,925,606
210101 SALARIES AND WAGES 63,404,844
21010101 SALARY 63,404,844
21 PERSONNEL COST 71,330,450
2101 SALARY 63,404,844
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,549,490
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 953,139
![Page 33: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/33.jpg)
220204 MAINTENANCE SERVICES - GENERAL 1,345,832
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 68,626
22020303 NEWSPAPERS 68,626
22020306 PRINTING OF SECURITY DOCUMENTS 47,657
220203 MATERIALS & SUPPLIES - GENERAL 457,070
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 340,787
22020202 TELEPHONE CHARGES 171,565
22020203 INTERNET ACCESS CHARGES 381,256
220202 UTILITIES - GENERAL 1,696,588
22020201 ELECTRICITY CHARGES 1,143,767
22020606 CLEANING & FUMIGATION SERVICES 95,314
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 95,314
220206 OTHER SERVICES - GENERAL 2,382,848
22020601 SECURITY SERVICES 2,287,534
22020501 LOCAL TRAINING 228,753
22020502 INTERNATIONAL TRAINING 895,951
22020406 OTHER MAINTENANCE SERVICES 95,314
220205 TRAINING - GENERAL 1,124,704
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 228,753
22020405 MAINTENANCE OF PLANTS/GENERATORS 228,753
22020402 MAINTENANCE OF OFFICE FURNITURE 343,130
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 381,256
22021006 POSTAGES & COURIER SERVICES 49,563
TOTAL PERSONNEL 71,330,450
22021001 REFRESHMENT & MEALS 95,314
22021003 PUBLICITY & ADVERTISEMENTS 190,628
22020904 OTHER CRF BANK CHARGES 4,575
220210 MISCELLANEOUS 335,505
220209 FINANCIAL CHARGES - GENERAL 43,654
22020901 BANK CHARGES (OTHER THAN INTEREST) 39,079
22020801 MOTOR VEHICLE FUEL COST 366,005
22020803 PLANT / GENERATOR FUEL COST 366,005
22020702 INFORMATION TECHNOLOGY CONSULTING 95,314
220208 FUEL & LUBRICANTS - GENERAL 732,011
210202 SOCIAL CONTRIBUTIONS 3,733,425
21020201 NHIS 1,493,370
21010101 SALARY 29,867,400
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,733,425
2101 SALARY 29,867,400
210101 SALARIES AND WAGES 29,867,400
2 EXPENDITURE 44,041,625
21 PERSONNEL COST 33,600,826
TOTAL ALLOCATION 84,904,430
0228026001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - OKWE ONUIMO
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 13,573,980
TOTAL RECURRENT 84,904,430
TOTAL CAPITAL 0
220204 MAINTENANCE SERVICES - GENERAL 2,602,794
22020402 MAINTENANCE OF OFFICE FURNITURE 1,551,272
220203 MATERIALS & SUPPLIES - GENERAL 367,406
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 367,406
22020201 ELECTRICITY CHARGES 530,698
22020205 WATER RATES 204,115
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,102,868
220202 UTILITIES - GENERAL 734,813
2202 OVERHEAD COST 10,440,799
220201 TRAVEL& TRANSPORT - GENERAL 5,102,868
21020202 CONTRIBUTORY PENSION 2,240,055
22 OTHER RECURRENT COSTS 10,440,799
220205 TRAINING - GENERAL 1,020,574
22020501 LOCAL TRAINING 1,020,574
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 816,459
22020406 OTHER MAINTENANCE SERVICES 235,063
![Page 34: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/34.jpg)
CODE LINE ITEM AMOUNT
2 EXPENDITURE 93,949,797
TOTAL CAPITAL 0
TOTAL ALLOCATION 44,041,625
0228027001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABEOKUTA
TOTAL PERSONNEL 33,600,826
TOTAL OVERHEAD 10,440,799
TOTAL RECURRENT 44,041,625
220210 MISCELLANEOUS 612,344
22021003 PUBLICITY & ADVERTISEMENTS 612,344
220201 TRAVEL& TRANSPORT - GENERAL 5,750,673
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,270,813
22 OTHER RECURRENT COSTS 18,338,392
2202 OVERHEAD COST 18,338,392
21020201 NHIS 3,360,507
21020202 CONTRIBUTORY PENSION 5,040,760
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 8,401,267
210202 SOCIAL CONTRIBUTIONS 8,401,267
210101 SALARIES AND WAGES 67,210,138
21010101 SALARY 67,210,138
21 PERSONNEL COST 75,611,406
2101 SALARY 67,210,138
220210 MISCELLANEOUS 1,308,511
22021006 POSTAGES & COURIER SERVICES 1,308,511
220208 FUEL & LUBRICANTS - GENERAL 4,360,540
22020803 PLANT / GENERATOR FUEL COST 4,360,540
220204 MAINTENANCE SERVICES - GENERAL 2,753,853
22020405 MAINTENANCE OF PLANTS/GENERATORS 2,753,853
220203 MATERIALS & SUPPLIES - GENERAL 2,289,604
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,289,604
22020201 ELECTRICITY CHARGES 1,308,398
22020205 WATER RATES 566,814
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 2,479,860
220202 UTILITIES - GENERAL 1,875,211
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,867,131
210202 SOCIAL CONTRIBUTIONS 3,867,131
210101 SALARIES AND WAGES 30,937,049
21010101 SALARY 30,937,049
21 PERSONNEL COST 34,804,180
2101 SALARY 30,937,049
CODE LINE ITEM AMOUNT
2 EXPENDITURE 47,571,641
TOTAL CAPITAL 0
TOTAL ALLOCATION 93,949,797
0228028001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - YOLA
TOTAL PERSONNEL 75,611,406
TOTAL OVERHEAD 18,338,392
TOTAL RECURRENT 93,949,797
22020205 WATER RATES 116,265
220203 MATERIALS & SUPPLIES - GENERAL 530,941
22020201 ELECTRICITY CHARGES 930,117
22020202 TELEPHONE CHARGES 465,058
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,113,212
220202 UTILITIES - GENERAL 1,511,440
220201 TRAVEL& TRANSPORT - GENERAL 2,218,386
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,105,174
22 OTHER RECURRENT COSTS 12,767,461
2202 OVERHEAD COST 12,767,461
21020201 NHIS 1,546,852
21020202 CONTRIBUTORY PENSION 2,320,279
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 58,132
220204 MAINTENANCE SERVICES - GENERAL 1,201,401
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 193,774
22020303 NEWSPAPERS 279,035
![Page 35: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/35.jpg)
22020501 LOCAL TRAINING 387,549
220206 OTHER SERVICES - GENERAL 4,650,584
22020406 OTHER MAINTENANCE SERVICES 193,774
220205 TRAINING - GENERAL 387,549
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 290,662
22020405 MAINTENANCE OF PLANTS/GENERATORS 232,529
22020402 MAINTENANCE OF OFFICE FURNITURE 96,887
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 387,549
TOTAL ALLOCATION 47,571,641
0228029001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - JOS
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 12,767,461
TOTAL RECURRENT 47,571,641
TOTAL CAPITAL 0
22021007 WELFARE PACKAGES 484,436
TOTAL PERSONNEL 34,804,180
220210 MISCELLANEOUS 871,985
22021003 PUBLICITY & ADVERTISEMENTS 387,549
220208 FUEL & LUBRICANTS - GENERAL 1,395,175
22020803 PLANT / GENERATOR FUEL COST 1,395,175
22020601 SECURITY SERVICES 2,325,292
22020606 CLEANING & FUMIGATION SERVICES 2,325,292
2202 OVERHEAD COST 12,096,274
220201 TRAVEL& TRANSPORT - GENERAL 3,166,564
21020202 CONTRIBUTORY PENSION 2,598,822
22 OTHER RECURRENT COSTS 12,096,274
210202 SOCIAL CONTRIBUTIONS 4,331,371
21020201 NHIS 1,732,548
21010101 SALARY 34,650,964
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,331,371
2101 SALARY 34,650,964
210101 SALARIES AND WAGES 34,650,964
2 EXPENDITURE 51,078,609
21 PERSONNEL COST 38,982,335
22020309 UNIFORMS & OTHER CLOTHING 52,776
220204 MAINTENANCE SERVICES - GENERAL 1,899,938
22020302 BOOKS 105,552
22020303 NEWSPAPERS 168,883
220203 MATERIALS & SUPPLIES - GENERAL 854,972
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 527,761
22020202 TELEPHONE CHARGES 168,883
22020203 INTERNET ACCESS CHARGES 168,883
220202 UTILITIES - GENERAL 2,871,018
22020201 ELECTRICITY CHARGES 2,533,251
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 844,417
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,322,147
220208 FUEL & LUBRICANTS - GENERAL 527,761
22020803 PLANT / GENERATOR FUEL COST 527,761
22020601 SECURITY SERVICES 1,519,951
22020606 CLEANING & FUMIGATION SERVICES 316,656
22020501 LOCAL TRAINING 422,209
220206 OTHER SERVICES - GENERAL 1,836,607
22020406 OTHER MAINTENANCE SERVICES 211,104
220205 TRAINING - GENERAL 422,209
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 422,209
22020405 MAINTENANCE OF PLANTS/GENERATORS 316,656
22020402 MAINTENANCE OF OFFICE FURNITURE 316,656
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 633,313
22021002 HONORARIUM & SITTING ALLOWANCE 147,773
22021006 POSTAGES & COURIER SERVICES 52,776
220210 MISCELLANEOUS 453,874
22021001 REFRESHMENT & MEALS 253,325
220209 FINANCIAL CHARGES - GENERAL 63,331
22020901 BANK CHARGES (OTHER THAN INTEREST) 63,331
![Page 36: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/36.jpg)
CODE LINE ITEM AMOUNT
2 EXPENDITURE 38,281,537
TOTAL CAPITAL 0
TOTAL ALLOCATION 51,078,609
0228030001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - YENEGOA
TOTAL PERSONNEL 38,982,335
TOTAL OVERHEAD 12,096,274
TOTAL RECURRENT 51,078,609
220201 TRAVEL& TRANSPORT - GENERAL 3,052,888
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,104,599
22 OTHER RECURRENT COSTS 16,799,311
2202 OVERHEAD COST 16,799,311
21020201 NHIS 954,766
21020202 CONTRIBUTORY PENSION 1,432,148
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,386,914
210202 SOCIAL CONTRIBUTIONS 2,386,914
210101 SALARIES AND WAGES 19,095,312
21010101 SALARY 19,095,312
21 PERSONNEL COST 21,482,226
2101 SALARY 19,095,312
22020305 PRINTING OF NON SECURITY DOCUMENTS 210,460
220204 MAINTENANCE SERVICES - GENERAL 2,806,132
22020303 NEWSPAPERS 116,922
22020304 MAGAZINES & PERIODICALS 116,922
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 315,690
22020302 BOOKS 116,922
22020205 WATER RATES 210,460
220203 MATERIALS & SUPPLIES - GENERAL 876,916
22020201 ELECTRICITY CHARGES 315,690
22020202 TELEPHONE CHARGES 350,766
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 948,289
220202 UTILITIES - GENERAL 876,916
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 876,916
22020701 FINANCIAL CONSULTING 350,766
22020601 SECURITY SERVICES 876,916
22020606 CLEANING & FUMIGATION SERVICES 876,916
22020502 INTERNATIONAL TRAINING 592,681
220206 OTHER SERVICES - GENERAL 1,753,832
220205 TRAINING - GENERAL 1,995,747
22020501 LOCAL TRAINING 1,403,066
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 526,150
22020405 MAINTENANCE OF PLANTS/GENERATORS 526,150
22020402 MAINTENANCE OF OFFICE FURNITURE 876,916
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 876,916
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 526,150
TOTAL PERSONNEL 21,482,226
22021003 PUBLICITY & ADVERTISEMENTS 876,916
22021006 POSTAGES & COURIER SERVICES 526,150
22021001 REFRESHMENT & MEALS 526,150
22021002 HONORARIUM & SITTING ALLOWANCE 876,916
22020901 BANK CHARGES (OTHER THAN INTEREST) 350,766
220210 MISCELLANEOUS 3,332,282
22020803 PLANT / GENERATOR FUEL COST 876,916
220209 FINANCIAL CHARGES - GENERAL 350,766
22020702 INFORMATION TECHNOLOGY CONSULTING 526,150
220208 FUEL & LUBRICANTS - GENERAL 876,916
2 EXPENDITURE 286,859,920
21 PERSONNEL COST 206,965,487
TOTAL ALLOCATION 38,281,537
0228031001 NATIONAL CENTRE FOR GENETIC RESEARCH AND BIOTECHNOLOGY - IBADAN
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 16,799,311
TOTAL RECURRENT 38,281,537
TOTAL CAPITAL 0
![Page 37: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/37.jpg)
210202 SOCIAL CONTRIBUTIONS 22,996,165
21020201 NHIS 9,198,466
21010101 SALARY 183,969,322
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 22,996,165
2101 SALARY 183,969,322
210101 SALARIES AND WAGES 183,969,322
22020202 TELEPHONE CHARGES 383,189
22020203 INTERNET ACCESS CHARGES 894,107
220202 UTILITIES - GENERAL 1,915,943
22020201 ELECTRICITY CHARGES 638,648
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 608,169
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,043,672
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 510,918
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 12,772,952
2202 OVERHEAD COST 29,437,166
220201 TRAVEL& TRANSPORT - GENERAL 15,935,711
21020202 CONTRIBUTORY PENSION 13,797,699
22 OTHER RECURRENT COSTS 29,437,166
22020402 MAINTENANCE OF OFFICE FURNITURE 191,594
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 638,648
220204 MAINTENANCE SERVICES - GENERAL 2,362,996
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 766,377
22020306 PRINTING OF SECURITY DOCUMENTS 319,324
22020309 UNIFORMS & OTHER CLOTHING 255,459
22020304 MAGAZINES & PERIODICALS 127,730
22020305 PRINTING OF NON SECURITY DOCUMENTS 319,324
22020302 BOOKS 255,459
22020303 NEWSPAPERS 255,459
220203 MATERIALS & SUPPLIES - GENERAL 2,810,049
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,277,295
220208 FUEL & LUBRICANTS - GENERAL 766,377
22020801 MOTOR VEHICLE FUEL COST 766,377
22020701 FINANCIAL CONSULTING 510,918
22020702 INFORMATION TECHNOLOGY CONSULTING 191,594
22020601 SECURITY SERVICES 1,021,836
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 702,512
22020502 INTERNATIONAL TRAINING 345,314
220206 OTHER SERVICES - GENERAL 1,021,836
220205 TRAINING - GENERAL 856,232
22020501 LOCAL TRAINING 510,918
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 510,918
22020406 OTHER MAINTENANCE SERVICES 255,459
2303 REHABILITATION / REPAIRS 24,000,000
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 24,000,000
22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 383,189
23 CAPITAL EXPENDITURE 50,457,267
22021007 WELFARE PACKAGES 638,648
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 638,648
22021002 HONORARIUM & SITTING ALLOWANCE 638,648
22021006 POSTAGES & COURIER SERVICES 127,730
22020902 INSURANCE PREMIUM 255,459
220210 MISCELLANEOUS 2,426,861
220209 FINANCIAL CHARGES - GENERAL 638,648
22020901 BANK CHARGES (OTHER THAN INTEREST) 383,189
TOTAL OVERHEAD 29,437,166
23050102 COMPUTER SOFTWARE ACQUISITION 3,000,000
TOTAL PERSONNEL 206,965,487
230501 ACQUISITION OF NON TANGIBLE ASSETS 22,457,267
23050101 RESEARCH AND DEVELOPMENT 19,457,267
23040101 TREE PLANTING 4,000,000
2305 OTHER CAPITAL PROJECTS 22,457,267
2304 PRESERVATION OF THE ENVIRONMENT 4,000,000
230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 4,000,000
23030104 REHABILITATION / REPAIRS - WATER FACILITIES 10,000,000
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 14,000,000
![Page 38: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/38.jpg)
TOTAL RECURRENT 236,402,653
TOTAL CAPITAL 50,457,267
STNG02006797 SOUTH-SOUTH ZONAL OFFICES NEW 2,000,000
STNG02006799 NORTH WEST ZONAL OFFICE ONGOING 2,000,000
STNG01006790 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000
STNG02006796 REPAIRS/RENOVATION OF SCREEN HOUSE ONGOING 2,000,000
STNG01006788 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000
STNG01006789 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000
STNG01006766 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000
STNG01006770 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000
TOTAL ALLOCATION 286,859,920
0228031001 NATIONAL CENTRE FOR GENETIC RESEARCH AND BIOTECHNOLOGY - IBADAN
CODE PROJECT NAME TYPE AMOUNT
STNG05006817 UPGRADING OF COMPUTER LABORATORY FOR NATIONAL GENETIC RESOURCES DATA BASE NEW 3,000,000
STNR02006795 REPAIRS/RENOVATION OF ADMINISTRATION BLOCKS NEW 3,000,000
STNG04006811 ANIMAL GENETIC RESOURCES CONSERVATION ONGOING 300,000
STNG04006814 NATIONAL COMMITTEES ON REGISTRATION-MAIN COMMITTEE, TECHNICAL SUB COMMITEES ON CROPS LIVESTOCKS FISHERIES
ONGOING 700,000
STNG04006806 PLANT GENETIC RESOURCES CONSERVATION, MAINTENANCE OF SEED AND FIELD GENEBANKS (6 GEO POLITICAL ZONES)
NEW 10,457,267
STNG04006808 APPLICATION OF TISSUE CULTURE TECHNIQUES FOR FOOD SECURITY AND POVERTY ALLEVIATION
ONGOING 8,000,000
STNG03006803 FIELD GENEBANK ONGOING 2,000,000
STNG03006805 SOUTH SOUTH ZONAL OFFICE ONGOING 2,000,000
STNG02006801 NORTH CENTRAL ZONAL OFFICE ONGOING 2,000,000
STNG02006840 REPAIRS/RENOVATION OF BIOTECHNOLOGY LABORATORY ONGOING 3,000,000
21020202 CONTRIBUTORY PENSION 16,412,512
22 OTHER RECURRENT COSTS 49,826,247
210202 SOCIAL CONTRIBUTIONS 27,354,186
21020201 NHIS 10,941,674
21010101 SALARY 218,833,487
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 27,354,186
2101 SALARY 218,833,487
210101 SALARIES AND WAGES 218,833,487
2 EXPENDITURE 314,613,920
21 PERSONNEL COST 246,187,673
0228032001 ELECTRONICS DEVELOPMENT INSTITUTE (ELDI), AWKA
CODE LINE ITEM AMOUNT
22020302 BOOKS 304,358
22020303 NEWSPAPERS 152,179
220203 MATERIALS & SUPPLIES - GENERAL 2,130,506
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,217,432
22020202 TELEPHONE CHARGES 1,521,790
22020203 INTERNET ACCESS CHARGES 760,895
220202 UTILITIES - GENERAL 3,043,382
22020201 ELECTRICITY CHARGES 760,697
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,582,662
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 16,739,689
2202 OVERHEAD COST 49,826,247
220201 TRAVEL& TRANSPORT - GENERAL 18,322,351
220206 OTHER SERVICES - GENERAL 11,157,764
22020601 SECURITY SERVICES 8,089,835
220205 TRAINING - GENERAL 1,065,253
22020501 LOCAL TRAINING 1,065,253
22020405 MAINTENANCE OF PLANTS/GENERATORS 228,268
22020406 OTHER MAINTENANCE SERVICES 760,895
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 456,537
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 608,716
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 456,537
22020402 MAINTENANCE OF OFFICE FURNITURE 380,447
22020305 PRINTING OF NON SECURITY DOCUMENTS 456,537
220204 MAINTENANCE SERVICES - GENERAL 2,891,401
22020703 LEGAL SERVICES 121,743
22020701 FINANCIAL CONSULTING 1,217,432
22020702 INFORMATION TECHNOLOGY CONSULTING 1,521,790
22020606 CLEANING & FUMIGATION SERVICES 3,067,928
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,860,965
![Page 39: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/39.jpg)
22020901 BANK CHARGES (OTHER THAN INTEREST) 15,218
220210 MISCELLANEOUS 4,839,292
22020803 PLANT / GENERATOR FUEL COST 1,065,253
220209 FINANCIAL CHARGES - GENERAL 15,218
22020801 MOTOR VEHICLE FUEL COST 2,282,685
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 152,179
220208 FUEL & LUBRICANTS - GENERAL 3,500,117
230101 PURCHASE OF FIXED ASSETS - GENERAL 5,000,000
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 5,000,000
23 CAPITAL EXPENDITURE 18,600,000
2301 FIXED ASSETS PURCHASED 5,000,000
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 608,716
22021010 DIRECT TEACHING & LABORATORY COST 760,895
22021006 POSTAGES & COURIER SERVICES 121,743
22021007 WELFARE PACKAGES 760,895
22021003 PUBLICITY & ADVERTISEMENTS 1,521,790
22021004 MEDICAL EXPENSES 304,358
22021001 REFRESHMENT & MEALS 304,358
22021002 HONORARIUM & SITTING ALLOWANCE 456,537
CODE PROJECT NAME TYPE AMOUNT
STNS21006107 FURNISHING OF SOLAR BALANCE OF SYSTEMS WORKSHOP NEW 5,000,000
TOTAL CAPITAL 18,600,000
TOTAL ALLOCATION 314,613,920
0228032001 ELECTRONICS DEVELOPMENT INSTITUTE (ELDI), AWKA
TOTAL PERSONNEL 246,187,673
TOTAL OVERHEAD 49,826,247
TOTAL RECURRENT 296,013,920
230501 ACQUISITION OF NON TANGIBLE ASSETS 10,600,000
23050101 RESEARCH AND DEVELOPMENT 10,600,000
23020114 CONSTRUCTION / PROVISION OF ROADS 3,000,000
2305 OTHER CAPITAL PROJECTS 10,600,000
2302 CONSTRUCTION / PROVISION 3,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 3,000,000
2101 SALARY 292,594,168
210101 SALARIES AND WAGES 292,594,168
2 EXPENDITURE 481,603,577
21 PERSONNEL COST 327,784,223
0228033001 NATIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT ILE IFE
CODE LINE ITEM AMOUNT
STNS23006153 RESEARCH MATERIALS AND ELECTRONIC COMPONENTS FOR DEVELOPMENT OF NEW PRODUCTS AND PROTOTYPES
NEW 1,600,000
STNS23006155ACQUISITION OF LABORATORY EQUIPMENT FOR THE DEVELOPMENT OF CAPACITY IN PRINTED CIRCUIT BOARD (PCB), SURFACE MOUNT TECHNOLOGY(SMT) AND PROGRAMMABLE LOGIC DEVICES (PLDS)
NEW 4,000,000
STNS22006134 ACCESS ROADS AND DRAINAGES NEW 3,000,000
STNS23006150 CAPACITY BUILDING ON VERY LARGE SCALE INTEGRATION AND EMBEDDED SYSTEMS NEW 5,000,000
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,962,998
220202 UTILITIES - GENERAL 2,579,965
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,345,422
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 8,208,978
2202 OVERHEAD COST 72,283,345
220201 TRAVEL& TRANSPORT - GENERAL 14,517,399
21020202 CONTRIBUTORY PENSION 21,114,033
22 OTHER RECURRENT COSTS 95,737,569
210202 SOCIAL CONTRIBUTIONS 35,190,056
21020201 NHIS 14,076,022
21010101 SALARY 292,594,168
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 35,190,056
22020303 NEWSPAPERS 234,542
22020304 MAGAZINES & PERIODICALS 211,088
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,407,253
22020302 BOOKS 269,724
22020203 INTERNET ACCESS CHARGES 1,172,711
220203 MATERIALS & SUPPLIES - GENERAL 3,647,132
22020201 ELECTRICITY CHARGES 820,898
22020202 TELEPHONE CHARGES 586,356
![Page 40: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/40.jpg)
22020309 UNIFORMS & OTHER CLOTHING 281,451
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 281,451
22020305 PRINTING OF NON SECURITY DOCUMENTS 562,901
22020307 DRUGS & MEDICAL SUPPLIES 117,271
22020502 INTERNATIONAL TRAINING 8,718,596
220206 OTHER SERVICES - GENERAL 6,098,098
220205 TRAINING - GENERAL 17,513,930
22020501 LOCAL TRAINING 8,795,334
22020405 MAINTENANCE OF PLANTS/GENERATORS 703,627
22020406 OTHER MAINTENANCE SERVICES 938,169
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,172,711
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,407,253
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,407,253
22020402 MAINTENANCE OF OFFICE FURNITURE 844,352
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 281,451
220204 MAINTENANCE SERVICES - GENERAL 6,473,366
220209 FINANCIAL CHARGES - GENERAL 4,385,940
22020901 BANK CHARGES (OTHER THAN INTEREST) 281,451
22020801 MOTOR VEHICLE FUEL COST 4,104,489
22020803 PLANT / GENERATOR FUEL COST 2,814,507
22020703 LEGAL SERVICES 140,725
220208 FUEL & LUBRICANTS - GENERAL 6,918,996
22020701 FINANCIAL CONSULTING 3,518,134
22020702 INFORMATION TECHNOLOGY CONSULTING 257,996
22020606 CLEANING & FUMIGATION SERVICES 234,542
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,916,855
22020601 SECURITY SERVICES 1,172,711
22020603 OFFICE RENT 4,690,845
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 586,356
2204 GRANTS AND CONTRIBUTIONS 23,454,224
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 293,178
22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 586,356
22021006 POSTAGES & COURIER SERVICES 140,725
22021007 WELFARE PACKAGES 1,407,253
22021003 PUBLICITY & ADVERTISEMENTS 351,813
22021004 MEDICAL EXPENSES 51,477
22021001 REFRESHMENT & MEALS 1,407,253
22021002 HONORARIUM & SITTING ALLOWANCE 1,407,253
22020902 INSURANCE PREMIUM 4,104,489
220210 MISCELLANEOUS 6,231,665
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 2,000,000
23030103 REHABILITATION / REPAIRS - HOUSING 2,000,000
23010121 PURCHASE OF RESIDENTIAL FURNITURE 300,000
2303 REHABILITATION / REPAIRS 2,000,000
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 3,000,000
23010119 PURCHASE OF POWER GENERATING SET 8,000,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 26,300,000
23010103 PURCHASE OF RESIDENTIAL BUILDINGS 15,000,000
23 CAPITAL EXPENDITURE 58,081,785
2301 FIXED ASSETS PURCHASED 26,300,000
220401 LOCAL GRANTS AND CONTRIBUTIONS 23,454,224
22040105 GRANTS TO GOVERNMENT OWNED COMPANIES - CURRENT 23,454,224
STNT01004778 COMPLETION/FINAL [PHASE OF 52 ROOM STAFF OFFICE SPACE NEW 15,000,000
STNT02004801 PROVISION OF OFFICE EQUIPMENT,FURNITURE AND FITTINGS FOR 4 ZONAL OFFICES. NEW 3,000,000
TOTAL ALLOCATION 481,603,577
0228033001 NATIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT ILE IFE
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 95,737,569
TOTAL RECURRENT 423,521,792
TOTAL CAPITAL 58,081,785
23050101 RESEARCH AND DEVELOPMENT 29,781,785
TOTAL PERSONNEL 327,784,223
2305 OTHER CAPITAL PROJECTS 29,781,785
230501 ACQUISITION OF NON TANGIBLE ASSETS 29,781,785
![Page 41: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/41.jpg)
210101 SALARIES AND WAGES 56,715,632
21010101 SALARY 56,715,632
21 PERSONNEL COST 63,805,086
2101 SALARY 56,715,632
CODE LINE ITEM AMOUNT
2 EXPENDITURE 151,897,816
STNT06004893 STI POLICY IMPLEMENTATION WORKSHOP FOR HQS AND 4 ZONAL OFFICES. NEW 11,781,785
0228034001 REGIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT (NACETEM - LAGOS)
STNT05004880 REHABILITATION AND REPAIRS OF OFFICE COMPLEX(LEAKING ROOF AND WALL CRACKS)/PROVISION OF WATER PIPE/DRAINAGE SYSTEM
NEW 2,000,000
STNT06004885 STI INDICATOR(2ND EDITION,WITH 31OTHER AFRICAN COUNTRIES PARTICIPATING. NEW 18,000,000
STNT03004816 PURCHASE OF 400/500 KVA GENERATINF SETS FOR THE HQTRS AND 60 KVA FOR SOUTH WEST ZONAL OFFICE
NEW 8,000,000
STNT04004836 PURCHASE OF RESIDENTIAL FURNITURE NEW 300,000
220202 UTILITIES - GENERAL 1,730,016
22020201 ELECTRICITY CHARGES 484,019
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,420,087
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,363,044
220201 TRAVEL& TRANSPORT - GENERAL 6,203,218
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,420,087
22 OTHER RECURRENT COSTS 38,979,479
2202 OVERHEAD COST 27,164,060
21020201 NHIS 2,835,782
21020202 CONTRIBUTORY PENSION 4,253,672
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,089,454
210202 SOCIAL CONTRIBUTIONS 7,089,454
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 490,340
22020405 MAINTENANCE OF PLANTS/GENERATORS 945,233
22020402 MAINTENANCE OF OFFICE FURNITURE 200,862
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 295,385
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 319,016
220204 MAINTENANCE SERVICES - GENERAL 2,286,283
22020303 NEWSPAPERS 177,231
22020304 MAGAZINES & PERIODICALS 59,077
220203 MATERIALS & SUPPLIES - GENERAL 968,864
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 413,540
22020202 TELEPHONE CHARGES 708,925
22020203 INTERNET ACCESS CHARGES 537,072
22020708 BUDGET PREPARATION 295,385
220208 FUEL & LUBRICANTS - GENERAL 2,150,406
22020701 FINANCIAL CONSULTING 472,617
22020703 LEGAL SERVICES 236,308
22020606 CLEANING & FUMIGATION SERVICES 649,848
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,004,311
220206 OTHER SERVICES - GENERAL 1,075,203
22020601 SECURITY SERVICES 425,355
22020501 LOCAL TRAINING 1,417,850
22020502 INTERNATIONAL TRAINING 958,282
22020406 OTHER MAINTENANCE SERVICES 354,463
220205 TRAINING - GENERAL 2,376,132
22021006 POSTAGES & COURIER SERVICES 94,523
22021007 WELFARE PACKAGES 1,654,159
22021003 PUBLICITY & ADVERTISEMENTS 945,233
22021004 MEDICAL EXPENSES 295,385
22021001 REFRESHMENT & MEALS 236,308
22021002 HONORARIUM & SITTING ALLOWANCE 1,772,313
22020904 OTHER CRF BANK CHARGES 236,308
220210 MISCELLANEOUS 6,179,464
220209 FINANCIAL CHARGES - GENERAL 3,190,163
22020902 INSURANCE PREMIUM 2,953,855
22020801 MOTOR VEHICLE FUEL COST 968,864
22020803 PLANT / GENERATOR FUEL COST 1,181,542
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 590,771
2204 GRANTS AND CONTRIBUTIONS 11,815,418
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 295,385
22021012 DISCIPLINE AND APPEALS (SERVICE WIDE) 295,385
![Page 42: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/42.jpg)
23010113 PURCHASE OF COMPUTERS 500,000
23010114 PURCHASE OF COMPUTER PRINTERS 500,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 23,000,000
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 5,000,000
23 CAPITAL EXPENDITURE 49,113,251
2301 FIXED ASSETS PURCHASED 23,000,000
220401 LOCAL GRANTS AND CONTRIBUTIONS 11,815,418
22040105 GRANTS TO GOVERNMENT OWNED COMPANIES - CURRENT 11,815,418
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 7,000,000
2305 OTHER CAPITAL PROJECTS 18,113,251
23030102 REHABILITATION / REPAIRS - ELECTRICITY 500,000
23030104 REHABILITATION / REPAIRS - WATER FACILITIES 500,000
2303 REHABILITATION / REPAIRS 8,000,000
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 8,000,000
23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 2,500,000
23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 5,000,000
23010118 PURCHASE OF SCANNERS 500,000
23010119 PURCHASE OF POWER GENERATING SET 5,000,000
23010115 PURCHASE OF PHOTOCOPYING MACHINES 3,500,000
23010117 PURCHASE OF SHREDDING MACHINES 500,000
STNT07004915 PURCHASE OF OFFICE FURNITURE AND FITTINGS NEW 5,000,000
STNT08004931 PURCHASE OF COMPUTERS NEW 500,000
TOTAL ALLOCATION 151,897,816
0228034001 REGIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT (NACETEM - LAGOS)
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 38,979,479
TOTAL RECURRENT 102,784,565
TOTAL CAPITAL 49,113,251
23050102 COMPUTER SOFTWARE ACQUISITION 2,000,000
TOTAL PERSONNEL 63,805,086
230501 ACQUISITION OF NON TANGIBLE ASSETS 18,113,251
23050101 RESEARCH AND DEVELOPMENT 16,113,251
STNT16005058 REHABILITATION OF ELECTRICITY INSTALLATIONS NEW 500,000
STNT17005066 REHABILITATION / REPAIRS OF OFFICE BUILDINGS NEW 7,000,000
STNT14005033 PURCHASE OF TEACHING EQUIPMENT NEW 2,500,000
STNT15005044 PURCHASE OF LIBRARY BOOKS NEW 5,000,000
STNT12005013 PURCHASE OF 5 UNITS OF SCANNERS NEW 500,000
STNT13005024 PURCHASE OF POWER GENERATING SET NEW 5,000,000
STNT10004984 (2) PURCHASE OF 1 UNIT BLACK AND WHITE PJOTOCOPY MACHINE (.5M) NEW 1,500,000
STNT11005004 PURCHASE OF 5 UNITS OF SHREDING MACHINES NEW 500,000
STNT09004951 PURCHASE OF 5 UNITS OF COMPUTERS PRINTRES NEW 500,000
STNT10004967 (1) 1 UNIT COLOURED PHOTOCOCY MACHINE (3M) NEW 2,000,000
2101 SALARY 234,057,566
210101 SALARIES AND WAGES 234,057,566
2 EXPENDITURE 323,669,587
21 PERSONNEL COST 263,314,762
0228035001 NATIONAL ENGINEERING DESIGN AND DEVELOPMENT CENTRE -NNEWI
CODE LINE ITEM AMOUNT
STNT19005083 ACQUISITION / INSTALLATON OF SOFTWARE NEW 2,000,000
STNT20008287 REHABILITATION / OF WATER FACILITIES NEW 500,000
STNT18005073 (1) ASSESSMENT OF SKILLS AND INNOVATION IN FOUNDARY TECHNOLOGY BASED FIRMS IN NIGERIA
NEW 8,000,000
STNT18005077 (2) IMPACT ASSESSMENT OF INDUSTRIAL ESTATE IN TECHNOLOGY DEVELOPMENT IN NIGERIA. NEW 8,113,251
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,182,394
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,749,441
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,749,441
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 8,222,374
2202 OVERHEAD COST 44,509,746
220201 TRAVEL& TRANSPORT - GENERAL 12,903,650
21020202 CONTRIBUTORY PENSION 17,554,317
22 OTHER RECURRENT COSTS 44,509,746
210202 SOCIAL CONTRIBUTIONS 29,257,196
21020201 NHIS 11,702,878
21010101 SALARY 234,057,566
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 29,257,196
![Page 43: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/43.jpg)
22020306 PRINTING OF SECURITY DOCUMENTS 291,574
22020308 FIELD & CAMPING MATERIALS SUPPLIES 174,944
22020304 MAGAZINES & PERIODICALS 209,933
22020305 PRINTING OF NON SECURITY DOCUMENTS 233,259
22020302 BOOKS 408,203
22020303 NEWSPAPERS 279,911
220203 MATERIALS & SUPPLIES - GENERAL 3,522,208
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,166,294
22020202 TELEPHONE CHARGES 1,119,642
22020203 INTERNET ACCESS CHARGES 1,224,609
220202 UTILITIES - GENERAL 3,568,860
22020201 ELECTRICITY CHARGES 1,224,609
22020501 LOCAL TRAINING 1,107,979
22020502 INTERNATIONAL TRAINING 788,263
22020406 OTHER MAINTENANCE SERVICES 174,944
220205 TRAINING - GENERAL 1,896,242
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 291,574
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,177,957
22020402 MAINTENANCE OF OFFICE FURNITURE 1,107,979
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,177,957
220204 MAINTENANCE SERVICES - GENERAL 4,921,761
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 991,350
22020309 UNIFORMS & OTHER CLOTHING 408,203
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 349,888
22020901 BANK CHARGES (OTHER THAN INTEREST) 933,035
220210 MISCELLANEOUS 5,015,529
22020803 PLANT / GENERATOR FUEL COST 2,425,103
220209 FINANCIAL CHARGES - GENERAL 933,035
220208 FUEL & LUBRICANTS - GENERAL 3,771,007
22020801 MOTOR VEHICLE FUEL COST 1,345,903
22020701 FINANCIAL CONSULTING 408,203
22020702 INFORMATION TECHNOLOGY CONSULTING 338,225
22020606 CLEANING & FUMIGATION SERVICES 3,557,197
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 746,428
220206 OTHER SERVICES - GENERAL 7,231,024
22020601 SECURITY SERVICES 3,673,827
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 700,000
23010113 PURCHASE OF COMPUTERS 500,000
2301 FIXED ASSETS PURCHASED 1,500,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 1,500,000
22021009 SPORTING ACTIVITIES 291,574
23 CAPITAL EXPENDITURE 15,845,079
22021007 WELFARE PACKAGES 466,982
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 174,944
22021003 PUBLICITY & ADVERTISEMENTS 816,406
22021006 POSTAGES & COURIER SERVICES 233,259
22021001 REFRESHMENT & MEALS 1,049,665
22021002 HONORARIUM & SITTING ALLOWANCE 1,982,700
TOTAL OVERHEAD 44,509,746
TOTAL RECURRENT 307,824,508
TOTAL CAPITAL 15,845,079
23050102 COMPUTER SOFTWARE ACQUISITION 500,000
TOTAL PERSONNEL 263,314,762
230501 ACQUISITION OF NON TANGIBLE ASSETS 12,345,079
23050101 RESEARCH AND DEVELOPMENT 11,845,079
23040102 EROSION & FLOOD CONTROL 2,000,000
2305 OTHER CAPITAL PROJECTS 12,345,079
2304 PRESERVATION OF THE ENVIRONMENT 2,000,000
230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 2,000,000
23010114 PURCHASE OF COMPUTER PRINTERS 200,000
23010117 PURCHASE OF SHREDDING MACHINES 100,000
TOTAL ALLOCATION 323,669,587
0228035001 NATIONAL ENGINEERING DESIGN AND DEVELOPMENT CENTRE -NNEWI
CODE PROJECT NAME TYPE AMOUNT
![Page 44: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/44.jpg)
STNS39007593R&D WORK IN DESIGN OF AUTOMOBILE, AGRICULTURAL AND MINERAL PROCESSING EQUIPMENT (E.G. MADE IN NIGERIA MOTORCYCLE, WOODMASTER, MADE IN NIGERIA REFINERY ETC)
ONGOING 4,845,079
STNS40007600 PURCHASE OF COMPUTER SOFTWARE NEW 500,000
STNS38007582 EROSION & FLOOD CONTROL WITHIN THE CENTER ONGOING 2,000,000
STNS39007588 ADVANCED MANUFACTURING TECHNOLOGY SYSTEM - HUMAN CAPACITY DEVELOPMENT IN ENGINEERING DESIGN AND ACQUISITION OF AMT EQUIPMENT
ONGOING 7,000,000
STNS36007573 PURCHASE OF COMPUTER PRINTERS ONGOING 200,000
STNS37007578 PURCHASE OF SHREDDING MACHINES ONGOING 100,000
STNS34007563 PURCHASE OF OFFICE FURNITURE AND FITTINGS NEW 700,000
STNS35007566 PURCHASE OF COMPUTERS ONGOING 500,000
210202 SOCIAL CONTRIBUTIONS 44,916,079
21020201 NHIS 17,966,432
210201 ALLOWANCES 59,129,552
21020101 NON REGULAR ALLOWANCES 59,129,552
21010101 SALARY 359,328,632
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 104,045,631
2101 SALARY 359,328,632
210101 SALARIES AND WAGES 359,328,632
2 EXPENDITURE 513,716,937
21 PERSONNEL COST 463,374,263
0228036001 AFRICA REGIONAL CENTRE FOR SPACE SCIENCE & TECHNOLOGY - ILE-IFE
CODE LINE ITEM AMOUNT
220203 MATERIALS & SUPPLIES - GENERAL 936,557
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 414,417
220202 UTILITIES - GENERAL 149,072
22020201 ELECTRICITY CHARGES 149,072
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 2,547,814
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,655,028
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,486,369
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,412,977
2202 OVERHEAD COST 28,488,243
220201 TRAVEL& TRANSPORT - GENERAL 9,102,188
21020202 CONTRIBUTORY PENSION 26,949,647
22 OTHER RECURRENT COSTS 29,120,804
220208 FUEL & LUBRICANTS - GENERAL 1,358,589
22020801 MOTOR VEHICLE FUEL COST 476,323
220206 OTHER SERVICES - GENERAL 4,326,591
22020601 SECURITY SERVICES 4,326,591
22020405 MAINTENANCE OF PLANTS/GENERATORS 947,188
22020406 OTHER MAINTENANCE SERVICES 1,283,296
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,324,562
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,426,004
220204 MAINTENANCE SERVICES - GENERAL 7,576,040
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,594,990
22020305 PRINTING OF NON SECURITY DOCUMENTS 160,700
22020306 PRINTING OF SECURITY DOCUMENTS 361,440
23 CAPITAL EXPENDITURE 21,221,870
2302 CONSTRUCTION / PROVISION 18,221,870
220401 LOCAL GRANTS AND CONTRIBUTIONS 632,561
22040105 GRANTS TO GOVERNMENT OWNED COMPANIES - CURRENT 632,561
22021007 WELFARE PACKAGES 561,442
2204 GRANTS AND CONTRIBUTIONS 632,561
22021003 PUBLICITY & ADVERTISEMENTS 1,927,285
22021006 POSTAGES & COURIER SERVICES 240,618
22021001 REFRESHMENT & MEALS 1,908,831
22021002 HONORARIUM & SITTING ALLOWANCE 401,030
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 882,266
220210 MISCELLANEOUS 5,039,206
23050103 MONITORING AND EVALUATION 3,000,000
TOTAL PERSONNEL 463,374,263
2305 OTHER CAPITAL PROJECTS 3,000,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 3,000,000
23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 7,000,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 6,221,870
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 18,221,870
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 5,000,000
![Page 45: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/45.jpg)
TOTAL ALLOCATION 513,716,937
0228036001 AFRICA REGIONAL CENTRE FOR SPACE SCIENCE & TECHNOLOGY - ILE-IFE
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 29,120,804
TOTAL RECURRENT 492,495,067
TOTAL CAPITAL 21,221,870
210101 SALARIES AND WAGES 508,290,390
21010101 SALARY 508,290,390
21 PERSONNEL COST 655,878,568
2101 SALARY 508,290,390
CODE LINE ITEM AMOUNT
2 EXPENDITURE 776,432,110
STND10005761 SCHOOL’S BASE SCIENCE PROJECT NEW 3,000,000
0228037001 CENTRE FOR SATELLITE TECHNOLOGY DEVELOPMENT - ABUJA
STND09005747 SPACE SCIENCE MUSEUM. NEW 3,000,000
STND09005757 INFRASTRUCTURE (DEVELOPMENT OF PERMANENT SITE) NEW 6,221,870
STND07005735 CONSTRUCTION OF ADMINISTRATIVE BLOCK, LABORATORIES ETC. LOCATION; OAU CAMPUS ILE IFE
NEW 5,000,000
STND08005741 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS NEW 4,000,000
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 5,231,978
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 567,964
220201 TRAVEL& TRANSPORT - GENERAL 20,228,296
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,930,117
22 OTHER RECURRENT COSTS 72,206,948
2202 OVERHEAD COST 72,206,948
21020201 NHIS 25,414,519
21020202 CONTRIBUTORY PENSION 38,121,779
21020101 NON REGULAR ALLOWANCES 84,051,879
210202 SOCIAL CONTRIBUTIONS 63,536,299
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 147,588,178
210201 ALLOWANCES 84,051,879
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,348,491
22020402 MAINTENANCE OF OFFICE FURNITURE 760,682
22020309 UNIFORMS & OTHER CLOTHING 1,225,886
220204 MAINTENANCE SERVICES - GENERAL 6,750,793
22020303 NEWSPAPERS 689,734
22020305 PRINTING OF NON SECURITY DOCUMENTS 111,203
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,992,085
22020302 BOOKS 1,225,919
22020203 INTERNET ACCESS CHARGES 5,819,761
220203 MATERIALS & SUPPLIES - GENERAL 7,244,827
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 11,498,237
220202 UTILITIES - GENERAL 5,819,761
22020701 FINANCIAL CONSULTING 1,607,570
22020708 BUDGET PREPARATION 2,214,331
22020606 CLEANING & FUMIGATION SERVICES 1,225,919
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,821,901
220206 OTHER SERVICES - GENERAL 2,581,332
22020601 SECURITY SERVICES 1,355,413
22020501 LOCAL TRAINING 13,005,256
22020502 INTERNATIONAL TRAINING 6,410,273
22020406 OTHER MAINTENANCE SERVICES 1,143,926
220205 TRAINING - GENERAL 19,415,529
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 933,782
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,563,912
22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 1,838,879
23 CAPITAL EXPENDITURE 48,346,594
22021007 WELFARE PACKAGES 1,138,001
22021009 SPORTING ACTIVITIES 40,837
22021002 HONORARIUM & SITTING ALLOWANCE 386,385
22021003 PUBLICITY & ADVERTISEMENTS 832,853
220210 MISCELLANEOUS 5,326,945
22021001 REFRESHMENT & MEALS 1,089,990
220208 FUEL & LUBRICANTS - GENERAL 1,017,564
22020801 MOTOR VEHICLE FUEL COST 1,017,564
![Page 46: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/46.jpg)
2305 OTHER CAPITAL PROJECTS 48,346,594
230501 ACQUISITION OF NON TANGIBLE ASSETS 48,346,594
STND19006017 NATURAL FIBRE COMPOSITE PROJECT (NFCP) NEW 6,346,594
STND19008311 TRAINING OF 10 MECH ENGINEERING STAFF ON THE ABOVE PROJECT NEW 10,000,000
STND19006015 BUILDING AND TESTING OF PAYLOADS NEW 20,000,000
STND19006016 DESIGN AND FABRICATION OF ALLOY ACTUATOR SATELITE SEPERATION DEVICE ONGOING 10,000,000
TOTAL ALLOCATION 776,432,110
0228037001 CENTRE FOR SATELLITE TECHNOLOGY DEVELOPMENT - ABUJA
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 72,206,948
TOTAL RECURRENT 728,085,516
TOTAL CAPITAL 48,346,594
23050101 RESEARCH AND DEVELOPMENT 48,346,594
TOTAL PERSONNEL 655,878,568
21020101 NON REGULAR ALLOWANCES 86,776,607
210202 SOCIAL CONTRIBUTIONS 63,051,381
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 149,827,988
210201 ALLOWANCES 86,776,607
210101 SALARIES AND WAGES 504,411,048
21010101 SALARY 504,411,048
21 PERSONNEL COST 654,239,036
2101 SALARY 504,411,048
CODE LINE ITEM AMOUNT
2 EXPENDITURE 782,131,184
STND19008313 CAPACITY BUILDING(WOMEN IN AEROPSACE) ONGOING 2,000,000
0228038001 CENTRE FOR SPACE TRANSPORT AND PROPULSION, EPE-LAGOS
22020201 ELECTRICITY CHARGES 362,875
22020202 TELEPHONE CHARGES 302,396
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 6,047,917
220202 UTILITIES - GENERAL 1,270,063
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 20,562,919
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 4,087,602
220201 TRAVEL& TRANSPORT - GENERAL 32,512,813
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,814,375
22 OTHER RECURRENT COSTS 79,755,644
2202 OVERHEAD COST 79,755,644
21020201 NHIS 25,220,552
21020202 CONTRIBUTORY PENSION 37,830,829
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 907,188
22020405 MAINTENANCE OF PLANTS/GENERATORS 362,875
22020402 MAINTENANCE OF OFFICE FURNITURE 604,792
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,814,375
220204 MAINTENANCE SERVICES - GENERAL 5,623,957
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,814,375
22020304 MAGAZINES & PERIODICALS 120,958
22020307 DRUGS & MEDICAL SUPPLIES 1,209,583
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,419,167
22020303 NEWSPAPERS 435,450
22020203 INTERNET ACCESS CHARGES 604,792
220203 MATERIALS & SUPPLIES - GENERAL 4,185,159
22020801 MOTOR VEHICLE FUEL COST 1,814,375
22020803 PLANT / GENERATOR FUEL COST 6,531,751
22020701 FINANCIAL CONSULTING 2,419,167
220208 FUEL & LUBRICANTS - GENERAL 8,346,126
22020606 CLEANING & FUMIGATION SERVICES 4,233,542
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,419,167
220206 OTHER SERVICES - GENERAL 10,329,843
22020601 SECURITY SERVICES 6,096,301
22020501 LOCAL TRAINING 7,862,292
22020502 INTERNATIONAL TRAINING 2,452,561
22020406 OTHER MAINTENANCE SERVICES 120,352
220205 TRAINING - GENERAL 10,314,853
220209 FINANCIAL CHARGES - GENERAL 1,028,146
22020901 BANK CHARGES (OTHER THAN INTEREST) 120,958
![Page 47: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/47.jpg)
22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 120,958
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 604,792
22021007 WELFARE PACKAGES 604,792
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,209,583
22021004 MEDICAL EXPENSES 302,396
22021006 POSTAGES & COURIER SERVICES 60,479
22021001 REFRESHMENT & MEALS 580,600
22021002 HONORARIUM & SITTING ALLOWANCE 241,917
22020902 INSURANCE PREMIUM 907,188
220210 MISCELLANEOUS 3,725,517
TOTAL ALLOCATION 782,131,184
0228038001 CENTRE FOR SPACE TRANSPORT AND PROPULSION, EPE-LAGOS
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 79,755,644
TOTAL RECURRENT 733,994,680
TOTAL CAPITAL 48,136,504
23050101 RESEARCH AND DEVELOPMENT 30,000,000
TOTAL PERSONNEL 654,239,036
2305 OTHER CAPITAL PROJECTS 30,000,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 30,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 18,136,504
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 18,136,504
23 CAPITAL EXPENDITURE 48,136,504
2302 CONSTRUCTION / PROVISION 18,136,504
210201 ALLOWANCES 56,003,077
21020101 NON REGULAR ALLOWANCES 56,003,077
21010101 SALARY 339,946,688
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 98,496,413
2101 SALARY 339,946,688
210101 SALARIES AND WAGES 339,946,688
2 EXPENDITURE 508,517,796
21 PERSONNEL COST 438,443,101
0228039001 CENTRE FOR BASIC SPACE SCIENCE NSUKKA ENUGU STATE
CODE LINE ITEM AMOUNT
CSTP001008404 INFRASTRUCTURAL DEVELOPMENT NEW 18,136,504
CSTP002008567 ROCKET PROPULSION DEVELOPMENT NEW 30,000,000
22020203 INTERNET ACCESS CHARGES 3,012,292
22020205 WATER RATES 137,968
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,149,730
220202 UTILITIES - GENERAL 3,150,260
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,609,622
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 21,893,157
2202 OVERHEAD COST 40,074,695
220201 TRAVEL& TRANSPORT - GENERAL 24,652,509
21020202 CONTRIBUTORY PENSION 25,496,002
22 OTHER RECURRENT COSTS 40,074,695
210202 SOCIAL CONTRIBUTIONS 42,493,336
21020201 NHIS 16,997,334
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 57,486
22020405 MAINTENANCE OF PLANTS/GENERATORS 114,973
22020402 MAINTENANCE OF OFFICE FURNITURE 287,432
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 402,405
220204 MAINTENANCE SERVICES - GENERAL 1,839,566
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 977,270
22020304 MAGAZINES & PERIODICALS 57,486
22020305 PRINTING OF NON SECURITY DOCUMENTS 344,919
22020302 BOOKS 344,919
22020303 NEWSPAPERS 55,187
220203 MATERIALS & SUPPLIES - GENERAL 1,492,349
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 689,838
220206 OTHER SERVICES - GENERAL 2,586,892
22020601 SECURITY SERVICES 2,299,460
220205 TRAINING - GENERAL 689,838
22020501 LOCAL TRAINING 689,838
![Page 48: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/48.jpg)
22020803 PLANT / GENERATOR FUEL COST 551,870
220209 FINANCIAL CHARGES - GENERAL 92,840
220208 FUEL & LUBRICANTS - GENERAL 2,885,822
22020801 MOTOR VEHICLE FUEL COST 2,333,952
22020701 FINANCIAL CONSULTING 804,811
22020708 BUDGET PREPARATION 91,978
22020606 CLEANING & FUMIGATION SERVICES 287,432
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 896,789
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 18,000,000
TOTAL PERSONNEL 438,443,101
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 30,000,000
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 12,000,000
23 CAPITAL EXPENDITURE 30,000,000
2302 CONSTRUCTION / PROVISION 30,000,000
22021006 POSTAGES & COURIER SERVICES 22,995
22021007 WELFARE PACKAGES 218,449
22021001 REFRESHMENT & MEALS 977,270
22021003 PUBLICITY & ADVERTISEMENTS 569,116
22020901 BANK CHARGES (OTHER THAN INTEREST) 92,840
220210 MISCELLANEOUS 1,787,830
CODE LINE ITEM AMOUNT
2 EXPENDITURE 468,212,283
STND14005931 UPGRADING OF LIBRARY/ CONSTRUCTION OF TELESCOPE PLATFORM NEW 8,000,000
0228040001 CENTRE FOR GEODESY AND GEODYNAMICS TORO BAUCHI
STND13005898 DEVELOPMENT OF PERMANENT SITE NEW 12,000,000
STND14005918 CONSTRUCTION OF RADIO RECEIVER AND CONTROL SYSTEMS FOR 25M NIGERIA RADIO TELESCOPE DEVELOPMENT SHIPMENT AND INSTALLATION
NEW 10,000,000
TOTAL ALLOCATION 508,517,796
0228039001 CENTRE FOR BASIC SPACE SCIENCE NSUKKA ENUGU STATE
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 40,074,695
TOTAL RECURRENT 478,517,796
TOTAL CAPITAL 30,000,000
22 OTHER RECURRENT COSTS 39,946,325
2202 OVERHEAD COST 39,946,325
21020201 NHIS 15,377,837
21020202 CONTRIBUTORY PENSION 23,066,755
21020102 FOREIGN SERVICE 50,815,564
210202 SOCIAL CONTRIBUTIONS 38,444,591
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 89,260,155
210201 ALLOWANCES 50,815,564
210101 SALARIES AND WAGES 307,556,732
21010101 SALARY 307,556,732
21 PERSONNEL COST 396,816,887
2101 SALARY 307,556,732
220203 MATERIALS & SUPPLIES - GENERAL 1,850,398
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 894,128
22020203 INTERNET ACCESS CHARGES 4,214,696
22020204 SATELLITE BROADCASTING ACCESS CHARGES 147,531
22020201 ELECTRICITY CHARGES 717,538
22020202 TELEPHONE CHARGES 335,298
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,676,490
220202 UTILITIES - GENERAL 5,415,063
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,676,490
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,510,784
220201 TRAVEL& TRANSPORT - GENERAL 5,422,594
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 558,830
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 558,830
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 167,649
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 536,477
22020402 MAINTENANCE OF OFFICE FURNITURE 111,766
22020309 UNIFORMS & OTHER CLOTHING 614,713
220204 MAINTENANCE SERVICES - GENERAL 2,029,894
22020303 NEWSPAPERS 118,025
22020305 PRINTING OF NON SECURITY DOCUMENTS 223,532
![Page 49: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/49.jpg)
22020501 LOCAL TRAINING 558,830
22020502 INTERNATIONAL TRAINING 1,510,784
22020405 MAINTENANCE OF PLANTS/GENERATORS 655,172
220205 TRAINING - GENERAL 2,069,614
220209 FINANCIAL CHARGES - GENERAL 1,684,133
22020901 BANK CHARGES (OTHER THAN INTEREST) 206,977
22020801 MOTOR VEHICLE FUEL COST 871,775
22020803 PLANT / GENERATOR FUEL COST 1,233,897
22020702 INFORMATION TECHNOLOGY CONSULTING 3,725,536
220208 FUEL & LUBRICANTS - GENERAL 2,105,672
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,066,728
22020701 FINANCIAL CONSULTING 1,341,192
22020604 RESIDENTIAL RENT 663,890
22020606 CLEANING & FUMIGATION SERVICES 6,418,722
220206 OTHER SERVICES - GENERAL 11,195,601
22020601 SECURITY SERVICES 4,112,989
2302 CONSTRUCTION / PROVISION 31,449,071
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,449,071
22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 279,415
23 CAPITAL EXPENDITURE 31,449,071
22021007 WELFARE PACKAGES 335,298
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 223,532
22021003 PUBLICITY & ADVERTISEMENTS 111,766
22021006 POSTAGES & COURIER SERVICES 200,712
22021001 REFRESHMENT & MEALS 1,788,256
22021002 HONORARIUM & SITTING ALLOWANCE 167,649
22020902 INSURANCE PREMIUM 1,477,156
220210 MISCELLANEOUS 3,106,628
210101 SALARIES AND WAGES 481,326,601
21010101 SALARY 481,326,601
21 PERSONNEL COST 540,108,211
2101 SALARY 481,326,601
CODE LINE ITEM AMOUNT
2 EXPENDITURE 1,163,228,241
TOTAL CAPITAL 31,449,071
TOTAL ALLOCATION 468,212,283
0228041001 NIGERIAN BUILDING AND ROAD RESEARCH INSTITUTE - LAGOS
TOTAL PERSONNEL 396,816,887
TOTAL OVERHEAD 39,946,325
TOTAL RECURRENT 436,763,212
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 12,000,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 19,449,071
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 5,426,098
220202 UTILITIES - GENERAL 11,482,423
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,842,846
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,947,838
220201 TRAVEL& TRANSPORT - GENERAL 19,365,335
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,148,553
22 OTHER RECURRENT COSTS 116,233,808
2202 OVERHEAD COST 116,233,808
21020201 NHIS 23,512,644
21020202 CONTRIBUTORY PENSION 35,268,966
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 58,781,610
210202 SOCIAL CONTRIBUTIONS 58,781,610
22020303 NEWSPAPERS 384,285
22020304 MAGAZINES & PERIODICALS 384,285
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 6,148,553
22020302 BOOKS 1,760,383
22020206 SEWERAGE CHARGES 768,569
220203 MATERIALS & SUPPLIES - GENERAL 10,522,071
22020203 INTERNET ACCESS CHARGES 3,842,846
22020205 WATER RATES 768,569
22020201 ELECTRICITY CHARGES 3,842,846
22020202 TELEPHONE CHARGES 2,259,593
![Page 50: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/50.jpg)
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,537,138
22020309 UNIFORMS & OTHER CLOTHING 307,428
22020502 INTERNATIONAL TRAINING 4,155,619
220206 OTHER SERVICES - GENERAL 13,834,244
220205 TRAINING - GENERAL 8,767,034
22020501 LOCAL TRAINING 4,611,415
22020406 OTHER MAINTENANCE SERVICES 3,074,277
22020410 MAINTENANCE OF ROADS AND BRIDGES 7,685,691
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 307,428
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,152,854
22020402 MAINTENANCE OF OFFICE FURNITURE 1,537,138
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,842,846
220204 MAINTENANCE SERVICES - GENERAL 19,905,941
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,305,707
220210 MISCELLANEOUS 18,061,375
22021001 REFRESHMENT & MEALS 768,569
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 461,141
22020803 PLANT / GENERATOR FUEL COST 4,611,415
220208 FUEL & LUBRICANTS - GENERAL 5,841,125
22020801 MOTOR VEHICLE FUEL COST 768,569
22020702 INFORMATION TECHNOLOGY CONSULTING 3,074,277
22020703 LEGAL SERVICES 2,305,707
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 8,454,260
22020701 FINANCIAL CONSULTING 3,074,277
22020601 SECURITY SERVICES 7,685,691
22020606 CLEANING & FUMIGATION SERVICES 6,148,553
230101 PURCHASE OF FIXED ASSETS - GENERAL 206,900,000
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 120,000,000
23 CAPITAL EXPENDITURE 506,886,222
2301 FIXED ASSETS PURCHASED 206,900,000
22021031 CURRICULUM DEVELOPMENT 1,152,854
22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 1,537,138
22021009 SPORTING ACTIVITIES 2,305,707
22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 1,537,138
22021006 POSTAGES & COURIER SERVICES 768,569
22021007 WELFARE PACKAGES 2,305,707
22021002 HONORARIUM & SITTING ALLOWANCE 3,842,846
22021003 PUBLICITY & ADVERTISEMENTS 3,842,846
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 40,400,000
2305 OTHER CAPITAL PROJECTS 171,200,000
2303 REHABILITATION / REPAIRS 40,400,000
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 40,400,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 84,386,222
23020119 CONSTRUCTION / PROVISION OF RECREATIONAL FACILITIES 4,000,000
2302 CONSTRUCTION / PROVISION 88,386,222
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 88,386,222
23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 13,400,000
23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 63,000,000
23010113 PURCHASE OF COMPUTERS 5,500,000
23010114 PURCHASE OF COMPUTER PRINTERS 5,000,000
STNB01006413 FURNISHING /EQUIPPING OF THE CONSTRUCTED SKILL ACQUSITION CENTRE S: OGUN, BAYELSA AKWA IBOM AND PLATEAU
NEW 50,000,000
STNB01006414 PROMOTION AND COMMERCIALIZATION OF NBRRI TECHNOLOGIES USING SKILL CENTRE IN GOMBE STATES
ONGOING 70,000,000
TOTAL ALLOCATION 1,163,228,241
0228041001 NIGERIAN BUILDING AND ROAD RESEARCH INSTITUTE - LAGOS
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 116,233,808
TOTAL RECURRENT 656,342,019
TOTAL CAPITAL 506,886,222
23050103 MONITORING AND EVALUATION 28,000,000
TOTAL PERSONNEL 540,108,211
230501 ACQUISITION OF NON TANGIBLE ASSETS 171,200,000
23050101 RESEARCH AND DEVELOPMENT 143,200,000
STNB02006419 UPGRADING OF THE OBSOLETE COMPUTERS IN THE INSTITUTE’S COMPUTER ROOM ONGOING 1,500,000
STNB02006422 INFORMATION TECHNOLOGY CONSULTING ONGOING 500,000
![Page 51: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/51.jpg)
STNB04006453 PRODUCTION OF DOCUMENTS AND LEAFLETS ON NBRRI R&D ACTIVITIES NEW 500,000
STNB04008448 PRODUCTION OF NBRRI TECHNICAL JOURNALS (4 NO. JOURNALS) ONGOING 3,500,000
STNB04006440 ACQUISITION OF BOOKS FOR THE INSTITUTE'S LIBRARY AT OTA AND ABUJA OFFICES ONGOING 4,400,000
STNB04006443 AUTOMATION OF THE INSTITUTE'S LIBRARY ONGOING 1,000,000
STNB02006432 UPGRADE OF THE INTERNET BANDWIDTH ONGOING 2,000,000
STNB03006436 PROCUREMENTS OF COMPUTERS PRINTERS AND PHOTOCOPIERS ONGOING 5,000,000
STNB02006424 RE-POSITIONING /BARRICADING OF V-SAT NEW 500,000
STNB02006430 RELAYING OF FIBRE OPTICS AT NLC, OTA COMPLEX NEW 1,000,000
STNB06006572 REHABILITATION WORKS ON EXISTING NBRRI BUILDINGS IN OTA: FURNISHINGS, FITTINGS AND EQUIPMENT
ONGOING 10,000,000
STNB06006575 ESTABLISHMENT OF A PRINTING PRESS (PLANNING AND DESIGN PHASE) ONGOING 1,500,000
STNB06006564 STRENGTHENING OF RESEARCH FACILITIES IN CURRENT NBRRI OFFICE, ABUJA: OFFICE EQUIPMENT FURNISHINGS TABLES AND CHAIRS WINDOW BLINDS ETC
ONGOING 20,000,000
STNB06006571 H)RECONSTRUCTION OF FALLEN PERIMETER FENCE AT NBRRI, OTA OFFICE ONGOING 7,886,222
STNB06006518 PROVISION OF 2NO WORKSHOP BAYS FOR LABORATORY AND MACHINES SHOPS FOR R&D ACTIVITIES IN NBRRI
ONGOING 20,000,000
STNB06006562 STRENGTHENING OF RESEARCH FACILITIES IN CURRENT NBRRI OFFICE, ABUJA OFFICE +LAND MATTERS
NEW 25,000,000
STNB05006512 CAMERAS: VIDEO, DIGITAL STILL CAMERAS NEW 3,000,000
STNB05008452 INFRASTRUCTURE AND EQUIPPING OF A NATIONAL CONSTRUCTION MATERIALS TESTING LABORATORY
ONGOING 30,000,000
STNB04008449 PRODUCTION OF NBRRI TECHNICAL REPORTS (10NO. TECHNICAL REPORT S) ONGOING 4,000,000
STNB05006505 PURCHASE STATE-OF-THE-ART EQUIPMENT ; REHABILITATE, REFURBISH AND UPDATE EXISTING EQUIPMENT FOR NBRRI LABORATORIES (PHASE2
ONGOING 30,000,000
STNB09006619 PILOT PLANT FOR PARTICLE BOARDS PRODUCTION USING AGRO-WASTE (DESK STUDY) ONGOING 1,500,000
STNB09006621 STUDIES OF SUITABILITY OF CLAY FOR PRODUCTION OF CLAY ROOFING TILES ONGOING 2,500,000
STNB09006609 STUDY OF HOUSING NEED IN NIGERIA NEW 500,000
STNB09006613 POZZOLANA PILOT PLANT BASED ON VOLCANIC ASH (PHASE II) ONGOING 40,000,000
STNB08006601 D). POPULARIZATION OF NBRRI TECHNOLOGIES FOR EDUCATIONAL INFRASTRUCTURE ONGOING 400,000
STNB09006606 THE STUDY OF ENGINEERING CHARACTERISTICS OF SUBGRADE SOILS FOR ECONOMIC PAVEMENT DESIGN
ONGOING 20,000,000
STNB08006598B).ENTERPRISE MODEL DEVELOPMENT ON ALTERNATIVE CONSTRUCTION TECHNOLOGIES AND SETTING UP OF 36 SME'S ON BUILDING MATERIALS PRODUCTION AND AFFORDABLE HOUSING DELIVERY
ONGOING 1,000,000
STNB08006599 C). CURRICULUM DEVELOPMENT FOR SKILL / SEMI SKILL MANPOWER FOR THE CONSTRUCTION INDUSTRY
ONGOING 19,000,000
STNB07006579 CONSTRUCTION OF NBRRI FOOTBALL PITCH AT THE NATIONAL LABORATORY COMPLEX , OTA (PHASE 1)
ONGOING 4,000,000
STNB08006596 A).STRENGTHENING OF 6 NOS. ZONAL OFFICES :FURNISHING / EQUPPING OF THE CONSTRUCTED ZONAL OFFICES
ONGOING 20,000,000
STNB09006655 COMPARATIVE ASSESSMENT OF THE QUALITY OF CEMENT BRANDS IN NIGERIA ONGOING 2,400,000
STNB09006657COMPARATIVE ASSESSMENT OF ENGINEERING PROPERTIES OF SULPHUR MODIFIED NIGERIAN ASPHALTIC CONCRETE AND SHELL CANADA SULPHUR EXTENDED ASPHALT MIXES (SEAM)
ONGOING 500,000
STNB09006653 INVESTIGATING THE EFFECT OF NANOTECHNOLOGY BASED MODIFIERS ON TROPICAL SOILS ONGOING 2,400,000
STNB09006654 THE EFFECTS OF WIND-DRIVEN RAIN ON PERFORMANCE OF COMPRESSED STABILISED EARTH BLOCKS FOR VARYING CLIMATIC CONDITIONS IN NIGERIA
ONGOING 2,000,000
STNB09006648 DEVELOPMENT OF BALL MILL AND NORDULZER FOR CEMENT PLANT ONGOING 500,000
STNB09006650 DESIGN AND FABRICATION OF PALM KERNEL SHELL GRINDING MACHINE FOR POZZOLANA CEMENT PLANT
ONGOING 2,500,000
STNB09006645 DEVELOPMENT OF GEAR BOX FOR NBRRI ROLLER COMPACTOR ONGOING 1,000,000
STNB09006647 DESIGN AND FABRICATION OF EARTH COMPACTOR/ASPHALT CUTTING MACHINE NEW 2,500,000
STNB09006622 DEVELOPMENT OF EXPERIMENTAL PLANT FOR SAND-LIME BRICKS PRODUCTION ONGOING 1,000,000
STNB09006624 RECYCLING OF BROKEN BOTTLES AS CULLET FOR THE PRODUCTION OF CERAMIC WALL TILES ONGOING 2,000,000
STNB09006673 DEVELOPMENT OF REFRACTORY MATERIAL FROM FIRE-CLAY FOR INDUSTRIAL APPLICATION ONGOING 2,500,000
STNB09006674 DESIGN AND FABRICATION OF SEMI-AUTOMATED INTERLOCKING BLOCK MAKING MACHINE USING DIESEL ENGINE
ONGOING 4,500,000
STNB09006668 INVESTIGATION OF BUILDING AND ROAD COLLAPSES IN THE NIGERIA WITH DATA BANK ONGOING 11,500,000
STNB09006670 MONTHLY COLLECTION OF BUILDING MATERIALS PRICES, DEVELOPMENT OF SOLUTION AND PREDICTION MODELS
ONGOING 2,000,000
STNB09006666 PROVISION OF DEMOSTRATION AFFORDABLE HOUSING MODELS IN NIGERIA(DESK STUDY & DESIGN PHASE)
ONGOING 2,500,000
STNB09006667 A STUDY INTO THE UTILIZATION OF BAMBOO AS A BUILDING MATERIAL ONGOING 500,000
STNB09006663 DEVELOPMENT OF ALKYL RESIN AND ORGANIC WATER BINDER FOR PAINT MANUFACTURE FROM LIQUID EXTRACT OF CASHEW NUT AND SISAL RESPECTIVELY
ONGOING 1,000,000
STNB09006664 QUALITY ENHANCEMENT OF STABILIZED LATERITE BRICKS USING EXTRACTS FROM SOME LOCAL PLANTS
ONGOING 1,000,000
STNB09006660 NBRRI ANNUAL NATIONAL CONFERENCE ON SELECTED TOPIC OF NATIONAL SIGNIFICANCE AND CONCERN IN ROAD BUILDING & ENGINEERING SECTOR
ONGOING 23,000,000
STNB09006661 ESTABLISHMENT OF MOBILE NBRRI PILOT QUARRY PLANT(DESK STUDY) ONGOING 1,000,000
STNB10006702 BUDGET PREPARATION; PROJECT MONITORING AND EVALUATION ONGOING 8,000,000
0228042001 PROJECT DEVELOPMENT INSTITUTE - ENUGU
STNB10006697 TECHNICAL ADVISORY COMMITTEE (TAC) ONGOING 10,000,000
STNB10006698COLLABORATION WITH STAKEHOLDERS ON ROAD RESEARCH DOCUMENTS DEVELOPMENT IN THE AREAS OF CODIFICATION & SPECIFICATION (RCM2013 &RSG2013)
ONGOING 10,000,000
STNB09006689 SPECIFICATIONS FOR THE APPLICATIONS OF NIGERIA POZZOLANAS IN CONCRETE BASED PRODUCTS AND BLOCKS
ONGOING 3,500,000
STNB09006691 BIO-DEGRADATION OF BUILDING MATERIALS DUE TO MICROBIAL (ALGAE AND FUNGI) ACTION ONGOING 400,000
STNB09006682 MODIFICATION OF NBRRI DESIGNED MACHINES ONGOING 2,500,000
STNB09006685 IMPROVEMENT OF CLAY ROOF TILES ONGOING 2,500,000
STNB09006677 DESIGN AND FABRICATION OF BLOWER FOR POZZOLANA CEMENT PLANT ONGOING 1,500,000
STNB09006680 PRODUCTION OF MASTER MOULD/PLASTIC MOULD FOR MADOR TILE ONGOING 2,000,000
CODE LINE ITEM AMOUNT
2 EXPENDITURE 1,048,313,571
![Page 52: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/52.jpg)
22 OTHER RECURRENT COSTS 111,418,704
2202 OVERHEAD COST 111,418,704
21020201 NHIS 30,126,364
21020202 CONTRIBUTORY PENSION 45,189,545
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 75,315,909
210202 SOCIAL CONTRIBUTIONS 75,315,909
210101 SALARIES AND WAGES 613,600,997
21010101 SALARY 613,600,997
21 PERSONNEL COST 688,916,906
2101 SALARY 613,600,997
220203 MATERIALS & SUPPLIES - GENERAL 5,936,111
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 5,157,270
22020205 WATER RATES 408,335
22020206 SEWERAGE CHARGES 102,084
22020201 ELECTRICITY CHARGES 2,041,674
22020202 TELEPHONE CHARGES 952,781
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 8,847,256
220202 UTILITIES - GENERAL 3,504,875
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,208,372
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 5,519,621
220201 TRAVEL& TRANSPORT - GENERAL 29,611,380
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,036,130
22020406 OTHER MAINTENANCE SERVICES 1,497,228
220205 TRAINING - GENERAL 689,953
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,279,449
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,435,978
22020402 MAINTENANCE OF OFFICE FURNITURE 1,088,893
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,225,005
220204 MAINTENANCE SERVICES - GENERAL 8,023,781
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,497,228
22020307 DRUGS & MEDICAL SUPPLIES 43,839
22020309 UNIFORMS & OTHER CLOTHING 122,500
22020303 NEWSPAPERS 313,057
22020305 PRINTING OF NON SECURITY DOCUMENTS 299,446
22020806 COOKING GAS/FUEL COST 299,446
220209 FINANCIAL CHARGES - GENERAL 102,084
22020801 MOTOR VEHICLE FUEL COST 1,633,340
22020803 PLANT / GENERATOR FUEL COST 3,538,902
22020703 LEGAL SERVICES 680,558
220208 FUEL & LUBRICANTS - GENERAL 5,471,688
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,313,898
22020701 FINANCIAL CONSULTING 1,633,340
22020601 SECURITY SERVICES 19,327,852
22020606 CLEANING & FUMIGATION SERVICES 12,250,047
22020502 INTERNATIONAL TRAINING 689,953
220206 OTHER SERVICES - GENERAL 31,577,899
230101 PURCHASE OF FIXED ASSETS - GENERAL 164,000,000
23010105 PURCHASE OF MOTOR VEHICLES 5,000,000
23 CAPITAL EXPENDITURE 247,977,961
2301 FIXED ASSETS PURCHASED 164,000,000
22021007 WELFARE PACKAGES 299,446
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 204,167
22021003 PUBLICITY & ADVERTISEMENTS 1,769,451
22021006 POSTAGES & COURIER SERVICES 136,112
22021001 REFRESHMENT & MEALS 1,361,116
22021002 HONORARIUM & SITTING ALLOWANCE 20,416,745
22020901 BANK CHARGES (OTHER THAN INTEREST) 102,084
220210 MISCELLANEOUS 24,187,037
23020111 CONSTRUCTION / PROVISION OF LIBRARIES 1,900,000
2302 CONSTRUCTION / PROVISION 39,677,961
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 39,677,961
23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 6,000,000
23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 125,000,000
23010107 PURCHASE OF TRUCKS 27,000,000
23010115 PURCHASE OF PHOTOCOPYING MACHINES 1,000,000
![Page 53: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/53.jpg)
2303 REHABILITATION / REPAIRS 10,570,000
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 10,570,000
23020114 CONSTRUCTION / PROVISION OF ROADS 2,500,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 2,300,000
23020113 CONSTRUCTION / PROVISION OF AGRICULTURAL FACILITIES 32,977,961
CODE PROJECT NAME TYPE AMOUNT
STPR01007136 PURCHASE OF PROJECT VEHICLE NEW 5,000,000
TOTAL CAPITAL 247,977,961
TOTAL ALLOCATION 1,048,313,571
0228042001 PROJECT DEVELOPMENT INSTITUTE - ENUGU
TOTAL PERSONNEL 688,916,906
TOTAL OVERHEAD 111,418,704
TOTAL RECURRENT 800,335,610
23050101 RESEARCH AND DEVELOPMENT 8,230,000
23050102 COMPUTER SOFTWARE ACQUISITION 25,500,000
2305 OTHER CAPITAL PROJECTS 33,730,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 33,730,000
23030102 REHABILITATION / REPAIRS - ELECTRICITY 2,070,000
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 8,500,000
STPR11007340 PARTITIONING OF ELECTRICAL POWER & ELECTRONIC DEVELOPMENT WORKSHOPS NEW 6,000,000
STPR12007349 PURCHASE OF R & D MATERIALS NEW 1,500,000
STPR10007295 EXTENSION OF ELECTRICITY TO NEWLY INSTALLED MACHINES NEW 2,070,000
STPR11007327 MATERIAL & ENERGY TECHNOLOGY BUILDING NEW 2,500,000
STPR08007262 REHABILITATION/REPAIR OF ROAD NEW 2,500,000
STPR09007276 CONSTRUCTION OF FUEL DUMP NEW 2,300,000
STPR04007157 PURCHASE OF LIBRARY BOOKS NEW 6,000,000
STPR07007253 CONSTRUCTION / PROVISION OF AGRICULTURAL FACILITIES NEW 32,977,961
STPR02007137 PURCHASE OF FORKLIFT TRUCKS - 10 TONS NEW 27,000,000
STPR03007140 PURCHASE OF PHOTOCOPYING MACHINES NEW 1,000,000
STPRO6007247 PROVISION OF AUDITORIUM MATERIALS NEW 1,900,000
0228043001 NATIONAL OFFICE OF TECHNOLOGY ACQUISITION AND PROMOTION - ABUJA
STPRO5007231 DEVELOPMENT & PRODUCTION OF SMOKELESS SOLID FUEL & ACTIVATED CARBONS FROM COAL & BIO MASS
NEW 45,000,000
STPRO5007242 SCHOOL PENCIL DEVELOPMENT NEW 7,000,000
STPRO5007217 REVERSE ENGINEERING NEW 28,000,000
STPRO5007223 STEP-B-WORLD BANK PROJECT PILOT BIO-GAS PLANT DEVELOPMENT NEW 10,000,000
STPR14007383 MONITORING AND EVALUATION OF PROJECTS NEW 500,000
STPRO5007209 COMMERCIAL PRODUCTION OF ELECTRICAL PORCELAIN INSULATORS NEW 35,000,000
STPR12007353 ELECTRICAL POWER & ELECTRONIC DEVELOPMENT TOOLS NEW 6,730,000
STPR13007374 COMPUTERIZATION OF PRODA ACCOUNTS IN CONFORMITY WITH IPSAS NEW 25,000,000
22 OTHER RECURRENT COSTS 64,905,380
2202 OVERHEAD COST 64,905,380
21020201 NHIS 13,345,990
21020202 CONTRIBUTORY PENSION 20,018,986
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 33,364,976
210202 SOCIAL CONTRIBUTIONS 33,364,976
210101 SALARIES AND WAGES 266,919,809
21010101 SALARY 266,919,809
21 PERSONNEL COST 300,284,785
2101 SALARY 266,919,809
CODE LINE ITEM AMOUNT
2 EXPENDITURE 466,180,174
22020205 WATER RATES 4,581,529
22020206 SEWERAGE CHARGES 3,054,353
22020203 INTERNET ACCESS CHARGES 3,054,353
22020204 SATELLITE BROADCASTING ACCESS CHARGES 3,054,353
22020201 ELECTRICITY CHARGES 1,527,176
22020202 TELEPHONE CHARGES 1,527,176
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 3,054,353
220202 UTILITIES - GENERAL 22,907,644
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,290,764
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 2,064,343
220201 TRAVEL& TRANSPORT - GENERAL 13,518,165
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,108,705
22020207 LEASED COMMUNICATION LINES(S) 6,108,705
![Page 54: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/54.jpg)
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,527,176
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,527,176
22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,290,764
22020309 UNIFORMS & OTHER CLOTHING 1,527,176
22020306 PRINTING OF SECURITY DOCUMENTS 763,588
22020307 DRUGS & MEDICAL SUPPLIES 1,527,176
22020303 NEWSPAPERS 3,054,353
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,290,764
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,808,339
22020302 BOOKS 3,054,353
220203 MATERIALS & SUPPLIES - GENERAL 22,370,866
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 15,000,000
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 15,000,000
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 7,990,009
2303 REHABILITATION / REPAIRS 15,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,990,009
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 20,000,000
23 CAPITAL EXPENDITURE 100,990,009
2302 CONSTRUCTION / PROVISION 27,990,009
22020402 MAINTENANCE OF OFFICE FURNITURE 1,527,176
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,054,353
220204 MAINTENANCE SERVICES - GENERAL 6,108,705
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,527,176
STNTP01007085ESTABLISHMENT OF FOUR (4) NEW INTELLECTUAL PROPERTY TECHNOLOGY TRANSFER OFFICES (IPTTOs) IN TERTIARY INSTITUTIONS AND COMMISSIONING OF THREE (3) PREVIOUSLY ESTABLISHED IPTTO
NEW 20,000,000
STNTP01007086 DEVELOPMENT OF ICT INFRASTRUCTURES FOR INDUSTRIAL DOCUMENTATION AND EVALUATION
NEW 7,990,009
TOTAL ALLOCATION 466,180,174
0228043001 NATIONAL OFFICE OF TECHNOLOGY ACQUISITION AND PROMOTION - ABUJA
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 64,905,380
TOTAL RECURRENT 365,190,165
TOTAL CAPITAL 100,990,009
23050101 RESEARCH AND DEVELOPMENT 58,000,000
TOTAL PERSONNEL 300,284,785
2305 OTHER CAPITAL PROJECTS 58,000,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 58,000,000
0228044001 NATIONAL RESEARCH INSTITUTE FOR CHEMICAL TECHNOLOGY -ZARIA
CODE LINE ITEM AMOUNT
STNTP03007097 CAPACITY BUILDING FOR MONITORING AND EVALUATION OF TECHNOLOGY TRANSFER AGREEMENTS
NEW 7,000,000
STNTP03007098 NOTAP INDUSTRY PARTNERSHIP PROJECT NEW 8,000,000
STNTP03007094 TECHNOLOGY STORY BOARD FOR SICENCE AND TECHNOLOGY POPULARIZATION NEW 7,000,000
STNTP03007096 PROMOTION OF INDEGINOUS TECHNOLOGY THROUGH NAIJA INVENTORS-INITIATIVE NEW 7,000,000
STNTP03007092 INTELLECTUAL PROPERTY RIGHT (IPR CAPACITY BUILDING FOR SECONDARY SCHOOLS) NEW 13,000,000
STNTP03007093 INVENTIONS AND INNOVATORS TECH-MART FOR COMMERCIALIZATION NEW 7,000,000
STNTP02007089 FACE-LIFT FOR HEAD QUARTERS TEMPORARY OFFICE NEW 15,000,000
STNTP03007091 INTELLECTUAL PROPERTY RIGHT (IPR) TRAINING FOR FIFTY (50) RESEARCHERS NATIONAL INNOVATION SYSTEM (NIS) AND MAPPING OF
NEW 9,000,000
2202 OVERHEAD COST 85,665,138
220201 TRAVEL& TRANSPORT - GENERAL 16,791,850
21020202 CONTRIBUTORY PENSION 45,714,495
22 OTHER RECURRENT COSTS 85,665,138
210202 SOCIAL CONTRIBUTIONS 76,190,825
21020201 NHIS 30,476,330
21010101 SALARY 620,600,328
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 76,190,825
2101 SALARY 620,600,328
210101 SALARIES AND WAGES 620,600,328
2 EXPENDITURE 1,033,337,130
21 PERSONNEL COST 696,791,153
220202 UTILITIES - GENERAL 8,256,486
22020201 ELECTRICITY CHARGES 3,262,783
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,836,705
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,717,544
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 10,878,829
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,358,772
![Page 55: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/55.jpg)
220203 MATERIALS & SUPPLIES - GENERAL 6,023,600
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,626,276
22020205 WATER RATES 1,635,719
22020206 SEWERAGE CHARGES 450,039
22020202 TELEPHONE CHARGES 1,090,479
22020203 INTERNET ACCESS CHARGES 1,817,466
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,817,466
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 908,733
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,817,466
22020402 MAINTENANCE OF OFFICE FURNITURE 173,092
22020309 UNIFORMS & OTHER CLOTHING 112,510
220204 MAINTENANCE SERVICES - GENERAL 6,534,221
22020306 PRINTING OF SECURITY DOCUMENTS 268,293
22020307 DRUGS & MEDICAL SUPPLIES 718,332
22020304 MAGAZINES & PERIODICALS 225,020
22020305 PRINTING OF NON SECURITY DOCUMENTS 406,766
22020302 BOOKS 450,039
22020303 NEWSPAPERS 216,365
22020703 LEGAL SERVICES 545,240
22020704 ENGINEERING SERVICES 683,713
22020701 FINANCIAL CONSULTING 1,358,772
22020702 INFORMATION TECHNOLOGY CONSULTING 1,090,479
22020606 CLEANING & FUMIGATION SERVICES 11,553,888
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 4,586,937
22020601 SECURITY SERVICES 6,802,514
22020604 RESIDENTIAL RENT 813,532
22020501 LOCAL TRAINING 1,090,479
220206 OTHER SERVICES - GENERAL 19,169,934
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,817,466
220205 TRAINING - GENERAL 1,090,479
22020903 LOSS ON FOREIGN EXCHANGE 43,273
220210 MISCELLANEOUS 7,347,753
22020901 BANK CHARGES (OTHER THAN INTEREST) 43,273
22020902 INSURANCE PREMIUM 3,176,237
22020806 COOKING GAS/FUEL COST 173,092
220209 FINANCIAL CHARGES - GENERAL 3,262,783
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 406,766
22020803 PLANT / GENERATOR FUEL COST 9,978,751
220208 FUEL & LUBRICANTS - GENERAL 12,601,094
22020801 MOTOR VEHICLE FUEL COST 2,042,485
22020705 ARCHITECTURAL SERVICES 588,513
22020706 SURVEYING SERVICES 320,220
230101 PURCHASE OF FIXED ASSETS - GENERAL 15,266,208
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 15,266,208
23 CAPITAL EXPENDITURE 250,880,839
2301 FIXED ASSETS PURCHASED 15,266,208
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 450,039
22021009 SPORTING ACTIVITIES 726,986
22021006 POSTAGES & COURIER SERVICES 86,546
22021007 WELFARE PACKAGES 640,440
22021003 PUBLICITY & ADVERTISEMENTS 1,817,466
22021004 MEDICAL EXPENSES 545,240
22021001 REFRESHMENT & MEALS 363,493
22021002 HONORARIUM & SITTING ALLOWANCE 2,717,544
2305 OTHER CAPITAL PROJECTS 30,880,839
23030113 REHABILITATION / REPAIRS - ROADS 9,626,167
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 20,957,608
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 67,687,560
23030101 REHABILITATION / REPAIRS OF RESIDENTIAL BUILDING 37,103,785
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 28,353,019
2303 REHABILITATION / REPAIRS 67,687,560
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 98,693,213
23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 10,000,000
2302 CONSTRUCTION / PROVISION 137,046,232
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 137,046,232
![Page 56: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/56.jpg)
230501 ACQUISITION OF NON TANGIBLE ASSETS 30,880,839
STNR01005256 II. COMPLETION OF ENTREPRENEURSHIP BUILDING (PHASE II) NEW 10,266,208
STNR02005261 I. COMPLETION OF DESIGN LABORATORY BUILDING (ROLL-OVER FROM 2013 BUDGET) ONGOING 20,000,000
STFR02005263 I. OUTSTANDING PAYMENT ON PILOT PLANT BUILDING (20/11/2007) ONGOING 10,400,000
STNR01005251 I. BIODIESEL LABORATORY (FURNISHING AND EQUIPPING NEW 5,000,000
TOTAL ALLOCATION 1,033,337,130
0228044001 NATIONAL RESEARCH INSTITUTE FOR CHEMICAL TECHNOLOGY -ZARIA
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 85,665,138
TOTAL RECURRENT 782,456,291
TOTAL CAPITAL 250,880,839
23050101 RESEARCH AND DEVELOPMENT 30,880,839
TOTAL PERSONNEL 696,791,153
STNR04005508 I. RECONSTRUCTION OF COLLAPSED PERIMETER FENCE (PHASE III) ONGOING 17,000,000
STNR04005512 II. PROVISION OF INTERNET FACILITY TO THE INSTITUTE (CONSULTANCY) (20/05/2008) ONGOING 4,867,398
STNR02005290 VIII. OUTSTANDING PAYMENT ON CONSTRUCTION OF WORKSHOP AND OFFICE BLOCK (02/02/2011)
ONGOING 10,953,693
STNR02008715 ADVANCED R&D OF INDUSTRIAL CHEMICALS, BIOCHEMICALS, POLYMERS, PETROCHEMICALS, TEXTILES AND PLASTICS
ONGOING 15,183,186
STNR02005282 IV. OUTSTANDING PAYMENT ON BIODIESEL QUALITY CONTROL LABORATORY (28/07/2010) ONGOING 3,801,245
STNR02005285 VII. OUTSTANDING PAYMENT ON CONSTRUCTION OF EXHIBITION LABORATORY BLOCK AT THE ENTREPRENEURSHIP DEVELOPMENT CENTRE (16/11/2010)
NEW 10,184,836
STNR02005274 IV. LANDSCAPING OF BIODIESEL LABORATORY PREMISES (23/04/2011) ONGOING 9,701,566
STNR02005278 V. OUTSTANDING PAYMENT ON CONSTRUCTION OF FERTILIZER PLANT BUILDING (26/07/2010) NEW 5,668,963
STNR02005266 II. OUTSTANDING CONSULTANCY ON PILOT PLANT BUILDING (13/06/2011) NEW 2,988,575
STNR02005271 III. CONSTRUCTION OF WALKWAY TO BIODIESEL LABORATORY BUILDING (23/04/2011) NEW 9,811,149
STNRO5005524 IV. COMPLETION WORK ON REHABILITATION OF TYPE B HOUSES (13/10/2010) ONGOING 6,535,442
STNRO5005532 I. REHABILITATION OF RESEARCH LABORATORIES,BUILDINGS ONGOING 5,000,000
STNRO5005518 II. COMPLETION OF REHABILITATION OF EXTERNAL WORK ON RESIDENTIAL BUILDING(09/11/2006)
ONGOING 842,160
STNRO5005522 III. COMPLETION OF REHABILITATION OF TYPE D HOUSES (13/09/2007) ONGOING 22,593,323
STNRO3005505 I. DEDICATED PHCN LINE ONGOING 10,000,000
STNRO5005516 I. REHABILITATION OF TYPE A HOUSE(20/07/2010) ONGOING 7,132,860
STNR07005545 I. DESIGN AND FABRICATION OF PETROCHEMICALS PILOT PLANT (PHASE II) ONGOING 15,000,000
STNR07005549 IV. DEVELOPMENT OF PILOT PLANT FOR PRODUCTION OF SCHOOL CHEMICALS AND REAGENTS AND THEIR INTERMEDIATES FOR COMMERCIALIZATION (PHASE III)
ONGOING 10,000,000
STNR04005559 I. PROVISION OF INTERNET FACILITY TO THE INSTITUTE (8/11/2007) ONGOING 6,485,621
STNR07005541 I. MORINGA PLANTATION (PHASE II) ONGOING 5,880,839
2 EXPENDITURE 1,342,004,773
21 PERSONNEL COST 1,063,508,708
0228045001 NATIONAL INSTITUTE TRYPANOSOMIASIS RESEARCH - KADUNA
CODE LINE ITEM AMOUNT
STNRO6005529 I. COMPLETION WORKS ONROADS J1, K & L1 (17/08/2009) ONGOING 8,132,755
STNRO6005531 II. COMPLETION WORKS ON MAIN ENTRANCE ROADIN THE INSTITUTE(28/08/2001) ONGOING 1,493,412
STNRO5005535 III. OUTSTANDING PAYMENTON INSTRUMENTATION LABORATORY REHABILITATIONWORK, (14/10/2008
ONGOING 1,733,020
STNRO5005537 IV. REPLACEMENTOF DAMAGED ROOF OF THE PILOT PLANT BUILDING (02/08/2010) ONGOING 1,666,159
STNRO5005533 I. COMPLETION WORKS ON REHABILITATION OF PETROCHEMICAL LABORATORY, (26/07/2010) ONGOING 8,523,804
STNRO5005534 II. COMPLETION WORK ON RENOVATION OF DIRECTORS OFFICES, (13/10/2010) ONGOING 4,034,625
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,004,013
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,802,176
2202 OVERHEAD COST 97,847,153
220201 TRAVEL& TRANSPORT - GENERAL 10,375,587
21020202 CONTRIBUTORY PENSION 70,162,332
22 OTHER RECURRENT COSTS 97,847,153
210202 SOCIAL CONTRIBUTIONS 116,937,220
21020201 NHIS 46,774,888
21010101 SALARY 946,571,488
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 116,937,220
2101 SALARY 946,571,488
210101 SALARIES AND WAGES 946,571,488
22020204 SATELLITE BROADCASTING ACCESS CHARGES 667,335
22020206 SEWERAGE CHARGES 667,335
22020202 TELEPHONE CHARGES 667,335
22020203 INTERNET ACCESS CHARGES 533,868
220202 UTILITIES - GENERAL 7,207,221
22020201 ELECTRICITY CHARGES 4,671,348
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 902,063
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 667,335
![Page 57: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/57.jpg)
22020302 BOOKS 400,401
22020303 NEWSPAPERS 400,401
220203 MATERIALS & SUPPLIES - GENERAL 6,006,018
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,671,348
22020601 SECURITY SERVICES 17,350,721
22020603 OFFICE RENT 17,350,721
22020502 INTERNATIONAL TRAINING 451,031
220206 OTHER SERVICES - GENERAL 37,504,251
220205 TRAINING - GENERAL 2,453,037
22020501 LOCAL TRAINING 2,002,006
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 667,335
22020405 MAINTENANCE OF PLANTS/GENERATORS 2,002,006
220204 MAINTENANCE SERVICES - GENERAL 4,804,814
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,135,473
22020308 FIELD & CAMPING MATERIALS SUPPLIES 400,401
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 133,467
22020803 PLANT / GENERATOR FUEL COST 4,004,013
220209 FINANCIAL CHARGES - GENERAL 200,201
22020801 MOTOR VEHICLE FUEL COST 2,669,342
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 66,734
22020708 BUDGET PREPARATION 667,335
220208 FUEL & LUBRICANTS - GENERAL 6,740,089
22020703 LEGAL SERVICES 2,936,276
22020705 ARCHITECTURAL SERVICES 400,401
22020701 FINANCIAL CONSULTING 1,334,671
22020702 INFORMATION TECHNOLOGY CONSULTING 400,401
22020606 CLEANING & FUMIGATION SERVICES 2,802,809
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,739,084
22021031 CURRICULUM DEVELOPMENT 133,467
23 CAPITAL EXPENDITURE 180,648,912
22021010 DIRECT TEACHING & LABORATORY COST 400,401
22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 2,002,006
22021007 WELFARE PACKAGES 667,335
22021009 SPORTING ACTIVITIES 667,335
22021003 PUBLICITY & ADVERTISEMENTS 1,334,671
22021006 POSTAGES & COURIER SERVICES 266,934
22021001 REFRESHMENT & MEALS 3,336,677
22021002 HONORARIUM & SITTING ALLOWANCE 8,008,025
22020901 BANK CHARGES (OTHER THAN INTEREST) 200,201
220210 MISCELLANEOUS 16,816,851
23050103 MONITORING AND EVALUATION 13,895,650
TOTAL PERSONNEL 1,063,508,708
230501 ACQUISITION OF NON TANGIBLE ASSETS 137,892,510
23050101 RESEARCH AND DEVELOPMENT 123,996,860
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 15,013,835
2305 OTHER CAPITAL PROJECTS 137,892,510
2303 REHABILITATION / REPAIRS 15,013,835
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 15,013,835
23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 17,211,747
23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 10,530,819
2301 FIXED ASSETS PURCHASED 27,742,567
230101 PURCHASE OF FIXED ASSETS - GENERAL 27,742,567
STNTR04007860 PROMOTION OF CATTLE RANCHING IN TSETSE FLY INFESTED AND ANIMAL TRYPANOSOMIASIS ENDEMIC AREAS OF NIGERIA
ONGOING 20,209,795
STNTR03007961 REHABILITATION AND FURNISHING OF OFFICES, BIOTECHNOLOGY AND OTHER LABORATORIES. ONGOING 15,013,835
STNTR04007853 IMPLEMENTATION OF THE PAN AFRICAN TSETSE AND TRYPANOSOMIASIS ERADICATION CAMPAIGN (PATTEC) NIGERIA ACTIVITIES
NEW 64,767,165
STNTR01007629 PROCUREMENT OF LABORATORY EQUIPMENT AND CONSUMABLES FOR THE HEADQUARTERS AND THE SIX (6 NO ) GEO POLITICAL ZONAL LABORATORIES
ONGOING 17,211,747
STNTR02007649 PURCHASE OF SCIENTIFIC JOURNALS, BOOKS, RESEARCH PUBLICATION AND INTERNET CONNECTIVITY FACILITIES
ONGOING 10,530,819
TOTAL ALLOCATION 1,342,004,773
0228045001 NATIONAL INSTITUTE TRYPANOSOMIASIS RESEARCH - KADUNA
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 97,847,153
TOTAL RECURRENT 1,161,355,861
TOTAL CAPITAL 180,648,912
![Page 58: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/58.jpg)
STNTR04007866COLONIZATION OF TSETSE AND BLACK FLIES, CRYOBANKING OF TRYPANOSOMAL ISOLATES, SURVEILANCE, MOLECULAR BIOLOGY, ADVOCACY AND SENSITIZATION WORKSHOPS ON TRYPANOSOMIASIS AND ONCHOCERCIASIS
NEW 16,794,847
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 126,733,036
210202 SOCIAL CONTRIBUTIONS 126,733,036
210101 SALARIES AND WAGES 1,024,938,014
21010101 SALARY 1,024,938,014
21 PERSONNEL COST 1,151,671,050
2101 SALARY 1,024,938,014
CODE LINE ITEM AMOUNT
2 EXPENDITURE 1,908,072,672
STNTR05007892 PROJECT MONITORING, CAPACITY BUILDING AND MANAGEMENT OF INFORMATION SERVICES. ONGOING 13,895,650
0228046001 FEDERAL INSTITUTE OF INDUSTRIAL RESEARCH -OSHODI
STNTR04007872 HUMAN AND ANIMAL TRYPANSOMIASIS RESEARCH, CONTROL AND DEVELOPMENT. ONGOING 7,213,151
STNTR04007880 ONCHOCERCIASIS RESEARCH, CONTROL AND DEVELOPMENT ONGOING 15,011,902
22020203 INTERNET ACCESS CHARGES 13,773,340
22020206 SEWERAGE CHARGES 1,033,001
22020201 ELECTRICITY CHARGES 10,330,005
22020202 TELEPHONE CHARGES 1,033,001
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,330,005
220202 UTILITIES - GENERAL 26,169,347
220201 TRAVEL& TRANSPORT - GENERAL 44,763,356
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 34,433,351
22 OTHER RECURRENT COSTS 217,937,261
2202 OVERHEAD COST 217,937,261
21020201 NHIS 50,693,215
21020202 CONTRIBUTORY PENSION 76,039,822
22020402 MAINTENANCE OF OFFICE FURNITURE 1,033,001
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,066,001
220204 MAINTENANCE SERVICES - GENERAL 15,495,008
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 6,198,003
22020306 PRINTING OF SECURITY DOCUMENTS 1,033,001
22020307 DRUGS & MEDICAL SUPPLIES 1,033,001
22020304 MAGAZINES & PERIODICALS 413,200
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,066,001
22020302 BOOKS 1,033,001
22020303 NEWSPAPERS 826,400
220203 MATERIALS & SUPPLIES - GENERAL 8,470,604
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,066,001
22020701 FINANCIAL CONSULTING 2,066,001
22020702 INFORMATION TECHNOLOGY CONSULTING 2,066,001
22020606 CLEANING & FUMIGATION SERVICES 18,594,009
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,423,253
220206 OTHER SERVICES - GENERAL 39,254,020
22020601 SECURITY SERVICES 20,660,010
22020501 LOCAL TRAINING 20,846,004
22020502 INTERNATIONAL TRAINING 9,308,979
22020406 OTHER MAINTENANCE SERVICES 2,066,001
220205 TRAINING - GENERAL 30,154,983
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,066,001
22020405 MAINTENANCE OF PLANTS/GENERATORS 2,066,001
22021003 PUBLICITY & ADVERTISEMENTS 4,132,002
22021004 MEDICAL EXPENSES 1,033,001
22021001 REFRESHMENT & MEALS 1,033,001
22021002 HONORARIUM & SITTING ALLOWANCE 8,952,671
22020902 INSURANCE PREMIUM 10,330,005
220210 MISCELLANEOUS 24,241,079
220209 FINANCIAL CHARGES - GENERAL 10,536,605
22020901 BANK CHARGES (OTHER THAN INTEREST) 206,600
22020801 MOTOR VEHICLE FUEL COST 3,099,002
22020803 PLANT / GENERATOR FUEL COST 10,330,005
22020708 BUDGET PREPARATION 1,291,251
220208 FUEL & LUBRICANTS - GENERAL 13,429,007
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 3,099,002
22021006 POSTAGES & COURIER SERVICES 413,200
22021007 WELFARE PACKAGES 1,033,001
![Page 59: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/59.jpg)
230501 ACQUISITION OF NON TANGIBLE ASSETS 419,104,755
23050101 RESEARCH AND DEVELOPMENT 419,104,755
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 119,359,606
2305 OTHER CAPITAL PROJECTS 419,104,755
2303 REHABILITATION / REPAIRS 119,359,606
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 119,359,606
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 3,512,202
23 CAPITAL EXPENDITURE 538,464,361
22021009 SPORTING ACTIVITIES 1,033,001
STFRO2007783 PROTOTYPE DEVELOPMENT OF FIIRO COMPLETED TECHNOLOGIES FOR TRANSFER. NEW 105,221,675
STFRO2007790 ADVOCACY FOR AWARENESS/OPPORTUNITIES FOR JOB CREATION (PUBLICITY). NEW 83,743,842
STFRO1007799 REHABILITATION OF PROJECT DEVELOPMENT AND DESIGN COMPLEX. NEW 119,359,606
STFRO2007777 R & D INTO PULP & PAPER/PACKAGING NEW 86,237,760
CODE PROJECT NAME TYPE AMOUNT
STFR02007773 R & D INTO FOOD/AGRO-ALLIED PROCESSING. NEW 143,901,478
TOTAL CAPITAL 538,464,361
TOTAL ALLOCATION 1,908,072,672
0228046001 FEDERAL INSTITUTE OF INDUSTRIAL RESEARCH -OSHODI
TOTAL PERSONNEL 1,151,671,050
TOTAL OVERHEAD 217,937,261
TOTAL RECURRENT 1,369,608,311
21020202 CONTRIBUTORY PENSION 40,032,981
22 OTHER RECURRENT COSTS 169,637,624
210202 SOCIAL CONTRIBUTIONS 66,721,634
21020201 NHIS 26,688,654
21010101 SALARY 533,773,074
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 66,721,634
2101 SALARY 533,773,074
210101 SALARIES AND WAGES 533,773,074
2 EXPENDITURE 787,352,400
21 PERSONNEL COST 600,494,708
0228047001 SCIENCE EQUIPMENT DEVELOPMENT INSTITUTE- ENUGU
CODE LINE ITEM AMOUNT
220203 MATERIALS & SUPPLIES - GENERAL 18,578,039
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,376,904
22020202 TELEPHONE CHARGES 844,226
22020203 INTERNET ACCESS CHARGES 337,690
220202 UTILITIES - GENERAL 6,247,273
22020201 ELECTRICITY CHARGES 5,065,357
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 9,129,385
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 10,130,713
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 20,261,426
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 16,884,522
2202 OVERHEAD COST 169,637,624
220201 TRAVEL& TRANSPORT - GENERAL 56,406,046
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,350,762
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,532,678
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 6,753,809
22020402 MAINTENANCE OF OFFICE FURNITURE 2,532,678
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 11,819,165
220204 MAINTENANCE SERVICES - GENERAL 15,702,605
22020307 DRUGS & MEDICAL SUPPLIES 511,601
22020309 UNIFORMS & OTHER CLOTHING 506,536
22020304 MAGAZINES & PERIODICALS 84,423
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,688,452
22020302 BOOKS 84,423
22020303 NEWSPAPERS 506,536
22020601 SECURITY SERVICES 5,909,583
22020502 INTERNATIONAL TRAINING 3,423,520
220206 OTHER SERVICES - GENERAL 7,598,035
220205 TRAINING - GENERAL 13,554,233
22020501 LOCAL TRAINING 10,130,713
22020405 MAINTENANCE OF PLANTS/GENERATORS 844,226
22020406 OTHER MAINTENANCE SERVICES 1,688,452
![Page 60: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/60.jpg)
22020702 INFORMATION TECHNOLOGY CONSULTING 506,536
22020703 LEGAL SERVICES 1,688,452
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,376,904
22020701 FINANCIAL CONSULTING 1,181,917
22020606 CLEANING & FUMIGATION SERVICES 1,688,452
22021003 PUBLICITY & ADVERTISEMENTS 8,442,261
22021006 POSTAGES & COURIER SERVICES 84,423
22021001 REFRESHMENT & MEALS 1,688,452
22021002 HONORARIUM & SITTING ALLOWANCE 4,727,666
22020902 INSURANCE PREMIUM 1,148,147
220210 MISCELLANEOUS 30,138,871
220209 FINANCIAL CHARGES - GENERAL 1,151,096
22020901 BANK CHARGES (OTHER THAN INTEREST) 2,948
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,688,452
22020803 PLANT / GENERATOR FUEL COST 6,753,809
220208 FUEL & LUBRICANTS - GENERAL 16,884,522
22020801 MOTOR VEHICLE FUEL COST 8,442,261
23010114 PURCHASE OF COMPUTER PRINTERS 400,000
23010115 PURCHASE OF PHOTOCOPYING MACHINES 600,000
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 600,000
23010113 PURCHASE OF COMPUTERS 500,000
2301 FIXED ASSETS PURCHASED 4,200,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 4,200,000
22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 5,065,357
23 CAPITAL EXPENDITURE 17,220,069
22021009 SPORTING ACTIVITIES 337,690
22021010 DIRECT TEACHING & LABORATORY COST 1,688,452
22021007 WELFARE PACKAGES 6,753,809
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,350,762
23050101 RESEARCH AND DEVELOPMENT 10,020,069
TOTAL PERSONNEL 600,494,708
2305 OTHER CAPITAL PROJECTS 10,020,069
230501 ACQUISITION OF NON TANGIBLE ASSETS 10,020,069
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 1,000,000
23030113 REHABILITATION / REPAIRS - ROADS 1,000,000
23020104 CONSTRUCTION / PROVISION OF HOUSING 2,000,000
2303 REHABILITATION / REPAIRS 1,000,000
2302 CONSTRUCTION / PROVISION 2,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 2,000,000
23010117 PURCHASE OF SHREDDING MACHINES 100,000
23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 2,000,000
STSD03008695 PURCHASE OF PRINTERS ACCCESSORIES ONGOING 200,000
STSD03008696 PURCHASE OF LASERJET PRINTERS ONGOING 200,000
STSD02008691 ACQUISITION OF LISENCED SOFTWARES ONGOING 200,000
STSD02008693 PURCHASE OF DESKTOPS AND LAPTOPS COMPUTERS ONGOING 300,000
STSD01008688 FURNISHING OF ADMINISTRATIVE BUILDING ONGOING 300,000
STSD01008690 UPGRADING OF INTERNET FACILITIES ONGOING 300,000
TOTAL ALLOCATION 787,352,400
0228047001 SCIENCE EQUIPMENT DEVELOPMENT INSTITUTE- ENUGU
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 169,637,624
TOTAL RECURRENT 770,132,331
TOTAL CAPITAL 17,220,069
STSD09008707 REVERSE ENGINEERING ON AGRIC. PROCESSING EQUIPMENT. ONGOING 800,000
STSD09008708 SCIENTIFIC EQUIPMENT ONGOING 800,000
STSD08008705 CONSTUCTION OF ACCESS ROAD ONGOING 1,000,000
STSD09008706 REVERSE ENGINEERING ON TRICYCLE ONGOING 1,600,000
STSD06008703 CONVENTIONAL MACHINES FOR WELDING,MILLING ETC. ONGOING 1,000,000
STSD07008704 CONSTRUCTION OF HOSTEL FOR ENGINEERING GRADUATES ON NATIONAL SKILL ACQUISITION PROGRAMMES
ONGOING 2,000,000
STSD05008701 PURCHASE OF SHREDDING MACHINES ONGOING 100,000
STSD06008702 CNC MACHINE FOR UPGRADING WORKSHOP. ONGOING 1,000,000
STSD04008698 ACCESSORIES FOR PHOTOCOPY MACHINES ONGOING 300,000
STSD04008700 PURCHASE OF HP/ZEROX PHOTOCOPIERS ONGOING 300,000
STSD09008709 MACHINES FOR SME'S ONGOING 6,820,069
![Page 61: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/61.jpg)
21020201 NHIS 7,408,025
21020202 CONTRIBUTORY PENSION 11,112,038
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,520,063
210202 SOCIAL CONTRIBUTIONS 18,520,063
210101 SALARIES AND WAGES 148,160,508
21010101 SALARY 148,160,508
21 PERSONNEL COST 166,680,571
2101 SALARY 148,160,508
CODE LINE ITEM AMOUNT
2 EXPENDITURE 228,945,666
0228048001 HYDRAULIC EQUIPMENT RESEARCH INSTITUTE - KANO
22020203 INTERNET ACCESS CHARGES 636,783
22020205 WATER RATES 174,115
22020201 ELECTRICITY CHARGES 853,175
22020202 TELEPHONE CHARGES 555,045
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,729,069
220202 UTILITIES - GENERAL 2,287,344
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,729,069
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,351,124
220201 TRAVEL& TRANSPORT - GENERAL 10,310,745
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,501,484
22 OTHER RECURRENT COSTS 41,411,036
2202 OVERHEAD COST 41,411,036
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 339,150
22020402 MAINTENANCE OF OFFICE FURNITURE 542,104
22020309 UNIFORMS & OTHER CLOTHING 2,185,541
220204 MAINTENANCE SERVICES - GENERAL 6,573,232
22020305 PRINTING OF NON SECURITY DOCUMENTS 351,213
22020307 DRUGS & MEDICAL SUPPLIES 22,742
22020303 NEWSPAPERS 61,404
22020304 MAGAZINES & PERIODICALS 406,331
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,321,636
22020302 BOOKS 2,274,224
22020206 SEWERAGE CHARGES 68,227
220203 MATERIALS & SUPPLIES - GENERAL 6,623,091
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,618,086
22020701 FINANCIAL CONSULTING 343,863
22020601 SECURITY SERVICES 1,836,663
22020606 CLEANING & FUMIGATION SERVICES 1,808,099
22020502 INTERNATIONAL TRAINING 3,348,986
220206 OTHER SERVICES - GENERAL 3,644,762
220205 TRAINING - GENERAL 6,784,044
22020501 LOCAL TRAINING 3,435,058
22020405 MAINTENANCE OF PLANTS/GENERATORS 418,162
22020406 OTHER MAINTENANCE SERVICES 53,672
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 4,815,332
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 404,812
22021007 WELFARE PACKAGES 216,033
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 272,907
22021003 PUBLICITY & ADVERTISEMENTS 97,155
22021004 MEDICAL EXPENSES 274,525
220210 MISCELLANEOUS 955,228
22021002 HONORARIUM & SITTING ALLOWANCE 94,608
220209 FINANCIAL CHARGES - GENERAL 404,432
22020901 BANK CHARGES (OTHER THAN INTEREST) 404,432
22020801 MOTOR VEHICLE FUEL COST 32,658
22020803 PLANT / GENERATOR FUEL COST 1,177,416
22020704 ENGINEERING SERVICES 2,274,224
220208 FUEL & LUBRICANTS - GENERAL 1,210,074
2305 OTHER CAPITAL PROJECTS 17,854,059
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 3,000,000
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 3,000,000
23 CAPITAL EXPENDITURE 20,854,059
2303 REHABILITATION / REPAIRS 3,000,000
![Page 62: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/62.jpg)
TOTAL ALLOCATION 228,945,666
0228048001 HYDRAULIC EQUIPMENT RESEARCH INSTITUTE - KANO
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 41,411,036
TOTAL RECURRENT 208,091,607
TOTAL CAPITAL 20,854,059
23050101 RESEARCH AND DEVELOPMENT 17,854,059
TOTAL PERSONNEL 166,680,571
230501 ACQUISITION OF NON TANGIBLE ASSETS 17,854,059
21010101 SALARY 245,860,286
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 30,732,536
2101 SALARY 245,860,286
210101 SALARIES AND WAGES 245,860,286
2 EXPENDITURE 328,057,397
21 PERSONNEL COST 276,592,821
0228049001 ENGINEERING MATERIALS DEVELOPMENT INSTITUTE - AKURE
CODE LINE ITEM AMOUNT
STNS27006176 PROVISION OF FABRICATION AND MECHANICAL EQUIPMENT FOR RESEARCH & DEVELOPMENT AT HED
NEW 6,254,059
STNS27006180ACQUISITION OF ADVANCED MANUFACTURING TECHNOLOGY (AMT) FACILITIES-CNC LATHES & MILLING, INDUSTRIAL PRESS, HYDRAULIC & PNEUMATIC TRAINER MACHINES, PLASMA LASER CUTTER, HIGH POWER COMPUTERS (HARDWARE &SOFTWARE), AMT WELDING
NEW 6,000,000
STNS26006170 REHABILITATION OF OFFICE BUILDING AND WORKSHOP AT HEDI KANO NEW 3,000,000
STNS27006172 REVERSE ENGINEERING OF HYDRAULIC EQUIPMENT, PUMPS, DRILLING RIGS, WIND MILLS AND INDUSTRIAL ACTUATORS
NEW 5,600,000
22020202 TELEPHONE CHARGES 582,383
22020203 INTERNET ACCESS CHARGES 310,777
220202 UTILITIES - GENERAL 1,801,772
22020201 ELECTRICITY CHARGES 908,612
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,355,955
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 7,875,175
2202 OVERHEAD COST 36,464,575
220201 TRAVEL& TRANSPORT - GENERAL 9,231,130
21020202 CONTRIBUTORY PENSION 18,439,521
22 OTHER RECURRENT COSTS 36,464,575
210202 SOCIAL CONTRIBUTIONS 30,732,536
21020201 NHIS 12,293,014
22020405 MAINTENANCE OF PLANTS/GENERATORS 557,312
22020406 OTHER MAINTENANCE SERVICES 996,222
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 313,498
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 292,131
220204 MAINTENANCE SERVICES - GENERAL 2,461,567
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 302,404
22020305 PRINTING OF NON SECURITY DOCUMENTS 175,960
22020306 PRINTING OF SECURITY DOCUMENTS 47,785
22020303 NEWSPAPERS 92,451
22020304 MAGAZINES & PERIODICALS 141,373
220203 MATERIALS & SUPPLIES - GENERAL 1,377,017
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 919,447
220209 FINANCIAL CHARGES - GENERAL 334,343
22020901 BANK CHARGES (OTHER THAN INTEREST) 106,296
22020801 MOTOR VEHICLE FUEL COST 1,192,540
22020803 PLANT / GENERATOR FUEL COST 3,297,720
22020701 FINANCIAL CONSULTING 398,743
220208 FUEL & LUBRICANTS - GENERAL 4,490,261
22020606 CLEANING & FUMIGATION SERVICES 731,525
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 398,743
220206 OTHER SERVICES - GENERAL 1,984,055
22020601 SECURITY SERVICES 1,252,530
220205 TRAINING - GENERAL 12,114,084
22020501 LOCAL TRAINING 12,114,084
22021006 POSTAGES & COURIER SERVICES 104,778
22021003 PUBLICITY & ADVERTISEMENTS 153,534
22021004 MEDICAL EXPENSES 30,817
22020902 INSURANCE PREMIUM 228,047
220210 MISCELLANEOUS 2,271,604
![Page 63: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/63.jpg)
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 10,000,000
2305 OTHER CAPITAL PROJECTS 5,000,000
2302 CONSTRUCTION / PROVISION 10,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 10,000,000
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 935,237
23 CAPITAL EXPENDITURE 15,000,000
22021007 WELFARE PACKAGES 1,047,238
STNS24006161 EQUIPING THE ADVANCED MANUFACTURING CENTRE NEW 5,000,000
STNS25006164 ADVANCED MANUFACTURING TECHNOLOGY CAPACITY NEW 5,000,000
CODE PROJECT NAME TYPE AMOUNT
STNS24006159 DEVELOPMENT OF INFRASTRUCTURE, PLANT AND EQUIPMENT INCLUDING ORGANIC ELECTRONICS LABORATORY FOR SOLAR CELLS FABRICATION (PURCHASE OF )
NEW 5,000,000
TOTAL CAPITAL 15,000,000
TOTAL ALLOCATION 328,057,397
0228049001 ENGINEERING MATERIALS DEVELOPMENT INSTITUTE - AKURE
TOTAL PERSONNEL 276,592,821
TOTAL OVERHEAD 36,464,575
TOTAL RECURRENT 313,057,397
230501 ACQUISITION OF NON TANGIBLE ASSETS 5,000,000
23050101 RESEARCH AND DEVELOPMENT 5,000,000
21020202 CONTRIBUTORY PENSION 38,149,879
22 OTHER RECURRENT COSTS 62,704,916
210202 SOCIAL CONTRIBUTIONS 63,583,131
21020201 NHIS 25,433,252
21010101 SALARY 508,665,047
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 63,583,131
2101 SALARY 508,665,047
210101 SALARIES AND WAGES 508,665,047
2 EXPENDITURE 786,821,872
21 PERSONNEL COST 572,248,178
0228050001 NIGERIA INSTITUTE OF LEATHER AND SCIENCE TECHNOLOGY (NILEST)
CODE LINE ITEM AMOUNT
220203 MATERIALS & SUPPLIES - GENERAL 8,486,828
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,306,203
22020203 INTERNET ACCESS CHARGES 1,153,102
22020205 WATER RATES 576,551
220202 UTILITIES - GENERAL 4,035,856
22020201 ELECTRICITY CHARGES 2,306,203
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,896,731
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 5,765,508
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,765,508
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,459,305
2202 OVERHEAD COST 62,704,916
220201 TRAVEL& TRANSPORT - GENERAL 18,887,053
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,153,102
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,153,102
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,153,102
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,153,102
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,652,134
220204 MAINTENANCE SERVICES - GENERAL 4,612,407
22020306 PRINTING OF SECURITY DOCUMENTS 553,489
22020309 UNIFORMS & OTHER CLOTHING 1,153,102
22020304 MAGAZINES & PERIODICALS 415,117
22020305 PRINTING OF NON SECURITY DOCUMENTS 415,117
22020302 BOOKS 576,551
22020303 NEWSPAPERS 415,117
22020803 PLANT / GENERATOR FUEL COST 576,551
22020708 BUDGET PREPARATION 576,551
220208 FUEL & LUBRICANTS - GENERAL 576,551
22020606 CLEANING & FUMIGATION SERVICES 2,306,203
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 576,551
22020603 OFFICE RENT 1,153,102
22020605 SECURITY VOTE (INCLUDING OPERATIONS) 2,306,203
220206 OTHER SERVICES - GENERAL 6,918,610
22020601 SECURITY SERVICES 1,153,102
![Page 64: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/64.jpg)
22020902 INSURANCE PREMIUM 2,306,203
220210 MISCELLANEOUS 16,304,858
220209 FINANCIAL CHARGES - GENERAL 2,306,203
22021031 CURRICULUM DEVELOPMENT 645,737
22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 968,605
22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 1,383,722
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 1,153,102
22021010 DIRECT TEACHING & LABORATORY COST 691,861
22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 1,383,722
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 576,551
22021009 SPORTING ACTIVITIES 276,744
22021005 FOREIGN SERVICE SCHOOL FEES PAYMENT 3,459,305
22021007 WELFARE PACKAGES 2,306,203
22021002 HONORARIUM & SITTING ALLOWANCE 1,153,102
22021003 PUBLICITY & ADVERTISEMENTS 2,306,203
2303 REHABILITATION / REPAIRS 41,000,000
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 41,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 50,000,000
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 50,000,000
23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 21,868,778
2302 CONSTRUCTION / PROVISION 50,000,000
23010113 PURCHASE OF COMPUTERS 500,000
23010114 PURCHASE OF COMPUTER PRINTERS 200,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 28,368,778
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 5,800,000
23 CAPITAL EXPENDITURE 151,868,778
2301 FIXED ASSETS PURCHASED 28,368,778
TOTAL CAPITAL 151,868,778
TOTAL ALLOCATION 786,821,872
0228050001 NIGERIA INSTITUTE OF LEATHER AND SCIENCE TECHNOLOGY (NILEST)
TOTAL PERSONNEL 572,248,178
TOTAL OVERHEAD 62,704,916
TOTAL RECURRENT 634,953,094
230501 ACQUISITION OF NON TANGIBLE ASSETS 18,800,000
23050101 RESEARCH AND DEVELOPMENT 18,800,000
23040105 WATER POLLUTION PREVENTION & CONTROL 13,700,000
2305 OTHER CAPITAL PROJECTS 18,800,000
2304 PRESERVATION OF THE ENVIRONMENT 13,700,000
230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 13,700,000
23030113 REHABILITATION / REPAIRS - ROADS 20,000,000
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 21,000,000
STNL03006901 PROCUREMENT OF PRINTERS NEW 200,000
STNL04006904 PROCUREMENT OF SHOE INJECTION MOULDING MACHINE ONGOING 21,868,778
STNL01006885 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR ABUJA LIAISON OFFICE ONGOING 700,000
STNL02006894 PROCUREMENT OF LAPTOPS, DESKTOPS AND ACEESORIES ONGOING 500,000
STNL01006877 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR MAIDUGURI CENTRE ONGOING 800,000
STNL01006882 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR KANO CENTRE ONGOING 700,000
STNL01006870 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR JOS CENTRE ONGOING 1,000,000
STNL01006872 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR SOKOTO CENTRE ONGOING 800,000
CODE PROJECT NAME TYPE AMOUNT
STNL01006861 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT NEW 1,800,000
STNL08006937 REHABILITATION AND EQUIPPING OF EFFLUENT AND POLLUTION MONITORING WORKSHOP AT KANO CENTRE(PHASE IV)
ONGOING 5,700,000
STNL08006958 DEVELOPING AND EQUIPPING OF INTEGRATED TANNERY WASTE WATER TREATMENT PLANT (PHASE III)
ONGOING 8,000,000
STNL07006930 REHABILITATION OF EXISTTING SRUCTURES ONGOING 3,000,000
STNL07006933 REHABILITATION OF CHEMISTRY AND OTHER LABORATORIES ONGOING 3,000,000
STNL07006923 REHABILITATION AND EQUIPPING OF RAW MATERIAL AND SKIN PRESERVATION WORKSHOP AT JOS CENTRE
NEW 5,000,000
STNL07006927 REHABILITATION OF TANNERY WORKSHOP, EQUIPMENT/ ACQUISITION OF NEW EQUIPMENT AT SOKOTO CENTRE
ONGOING 5,000,000
STNL06006915 REHABILITATION OF ACCESS ROAD AND MODIFICATION OF GATES/LANDSCAPING PHASE 2 ONGOING 20,000,000
STNL07006919 REHABILITATION OF TANNERY WORKSHOP, EQUIPMENT/ ACQUISITION OF NEW EQUIPMENT AT MAIDUGURI CENTRE
ONGOING 5,000,000
STNL05006907 DEVELOPMENT OF LEATHER AND LEATHER PRODUCT ENTREPRENEUR CENTRE (PHASE III) ONGOING 40,000,000
STNL05006911 DEVELOPMENT AND EQUIPPING OF ZAZZAU ENTREPRENEUR LEATHER CLUSTER THROUGH PPP DAKACE ZARIA
NEW 10,000,000
STNL09006946 LEATHER CLUSTER DEVELOPMENT PROGRAMME BY COLLABORATIONS WITH STATE GOVERNMENT
ONGOING 5,000,000
STNL09006948HUMAN CAPACITY DEVELOPMENT AND PROCUREMENT OF TANNERY EQUIPMENT IN COLLABORATION WITH INSTITUTE OF CREATIVE LEATHER TECHNOLOGIES, THE UNIVERSITY OF NORTHAMPTON
ONGOING 10,000,000
![Page 65: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/65.jpg)
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 17,556,507
210202 SOCIAL CONTRIBUTIONS 17,556,507
210101 SALARIES AND WAGES 140,452,058
21010101 SALARY 140,452,058
21 PERSONNEL COST 158,008,566
2101 SALARY 140,452,058
CODE LINE ITEM AMOUNT
2 EXPENDITURE 422,100,265
STNL09006953PROCUREMENT OF TANNING, FINISHING, QUALITY CONTROL TESTING EQUIPMENT IN COLLABORATION WITH SHOE AND ALLIED TRADE RESEARCH (SATRA), UNITED KINGDOM
ONGOING 3,800,000
0228051001 NIGERIA INSTITUTE FOR SCIENCE LABORATORY TECHNOLOGY - IBADAN
22020207 LEASED COMMUNICATION LINES(S) 2,310,999
220203 MATERIALS & SUPPLIES - GENERAL 1,232,533
22020201 ELECTRICITY CHARGES 6,162,663
22020202 TELEPHONE CHARGES 5,546,397
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 14,668,680
220202 UTILITIES - GENERAL 14,020,059
220201 TRAVEL& TRANSPORT - GENERAL 42,523,918
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 27,855,239
22 OTHER RECURRENT COSTS 64,091,699
2202 OVERHEAD COST 64,091,699
21020201 NHIS 7,022,603
21020202 CONTRIBUTORY PENSION 10,533,904
220210 MISCELLANEOUS 2,494,338
22021002 HONORARIUM & SITTING ALLOWANCE 876,639
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,386,599
22020706 SURVEYING SERVICES 1,386,599
22020604 RESIDENTIAL RENT 184,880
22020606 CLEANING & FUMIGATION SERVICES 770,333
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 616,266
220206 OTHER SERVICES - GENERAL 955,213
220204 MAINTENANCE SERVICES - GENERAL 1,479,039
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 862,773
22020302 BOOKS 770,333
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 462,200
2305 OTHER CAPITAL PROJECTS 45,000,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 45,000,000
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 100,000,000
23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 15,000,000
2302 CONSTRUCTION / PROVISION 115,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 115,000,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 40,000,000
23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 40,000,000
23 CAPITAL EXPENDITURE 200,000,000
2301 FIXED ASSETS PURCHASED 40,000,000
22021005 FOREIGN SERVICE SCHOOL FEES PAYMENT 385,166
22021007 WELFARE PACKAGES 1,232,533
STNIL02007071 COMPLETION OF THE CONSTRUCTION OF PHASE 1 OF THE ADMINISTRATIVE BUILDING TO SERVE AS SECRETARIAT OFFICE IN ABUJA
NEW 100,000,000
STNIL03007074 PROVISION OF ELECTRICITY NEW 15,000,000
CODE PROJECT NAME TYPE AMOUNT
STNIL01007067 ACQUIRED LABORATORY AND ICT EQUIPMENT TO IMPROVE R&D ACTIVITIES AND HUMAN CAPACITY DEVELOPMENT IN LABORATORY
NEW 40,000,000
TOTAL CAPITAL 200,000,000
TOTAL ALLOCATION 422,100,265
0228051001 NIGERIA INSTITUTE FOR SCIENCE LABORATORY TECHNOLOGY - IBADAN
TOTAL PERSONNEL 158,008,566
TOTAL OVERHEAD 64,091,699
TOTAL RECURRENT 222,100,265
23050101 RESEARCH AND DEVELOPMENT 20,000,000
23050103 MONITORING AND EVALUATION 25,000,000
0228052001 POWER EQUIPMENT AND ELECTRICAL MACHINERY DEVELOPMENT CENTRE - OKENE
CODE LINE ITEM AMOUNT
STNIL04007077 TRAINING AND RETRAINING OF SCIENTISTS, TECHNOLOGISTS AND SCIENCE TEACHERS ON LABORATORY TECHNIQUES AND MANAGEMENT
NEW 20,000,000
STNIL05007082 MONITORING AND EVALUATION: INSPECTION AND ACCREDITATION OF SCIENCE LABORATORIES IN EDUCATIONAL RESEARCH AND ALLIED INSTITUTIONS
NEW 25,000,000
![Page 66: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/66.jpg)
210202 SOCIAL CONTRIBUTIONS 21,589,036
21020201 NHIS 8,635,614
21010101 SALARY 172,712,284
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 21,589,036
2101 SALARY 172,712,284
210101 SALARIES AND WAGES 172,712,284
2 EXPENDITURE 230,290,376
21 PERSONNEL COST 194,301,320
2305 OTHER CAPITAL PROJECTS 9,900,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 9,900,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 12,400,000
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 12,400,000
23 CAPITAL EXPENDITURE 22,300,000
2302 CONSTRUCTION / PROVISION 12,400,000
22020601 SECURITY SERVICES 9,662,227
22020606 CLEANING & FUMIGATION SERVICES 4,026,829
2202 OVERHEAD COST 13,689,056
220206 OTHER SERVICES - GENERAL 13,689,056
21020202 CONTRIBUTORY PENSION 12,953,421
22 OTHER RECURRENT COSTS 13,689,056
STNS31006229 ELECTRIC POWER GENERATOR DEVELOPMENT FACTORY NEW 2,300,000
STNS31006241 ELECTRIC MOTOR DESIGN AND CONSTRUCTION PLANT NEW 4,000,000
STNS30006224 COMPLETION OF OFFICE BUILDING NEW 12,400,000
STNS31006227 PROVISSION OF EQUIPMENT FOR HIGH VOLTAGE ENGINEERING /TEST LABORATORY NEW 3,600,000
TOTAL ALLOCATION 230,290,376
0228052001 POWER EQUIPMENT AND ELECTRICAL MACHINERY DEVELOPMENT CENTRE - OKENE
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 13,689,056
TOTAL RECURRENT 207,990,376
TOTAL CAPITAL 22,300,000
23050101 RESEARCH AND DEVELOPMENT 9,900,000
TOTAL PERSONNEL 194,301,320
210202 SOCIAL CONTRIBUTIONS 85,994,590
21020201 NHIS 34,397,836
210201 ALLOWANCES 114,544,758
21020101 NON REGULAR ALLOWANCES 114,544,758
21010101 SALARY 687,956,721
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 200,539,348
2101 SALARY 687,956,721
210101 SALARIES AND WAGES 687,956,721
2 EXPENDITURE 991,695,345
21 PERSONNEL COST 888,496,069
0228053001 NATIONAL CENTRE FOR REMOTE SENSING - JOS
CODE LINE ITEM AMOUNT
22020202 TELEPHONE CHARGES 67,222
22020203 INTERNET ACCESS CHARGES 521,838
220202 UTILITIES - GENERAL 3,395,174
22020201 ELECTRICITY CHARGES 359,074
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,192,069
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 6,906,503
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 13,873,909
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,860,905
2202 OVERHEAD COST 57,772,993
220201 TRAVEL& TRANSPORT - GENERAL 28,833,386
21020202 CONTRIBUTORY PENSION 51,596,754
22 OTHER RECURRENT COSTS 57,772,993
22020304 MAGAZINES & PERIODICALS 17,395
22020305 PRINTING OF NON SECURITY DOCUMENTS 220,216
22020302 BOOKS 1,546,235
22020303 NEWSPAPERS 220,216
220203 MATERIALS & SUPPLIES - GENERAL 5,559,959
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,213,889
22020204 SATELLITE BROADCASTING ACCESS CHARGES 2,417,276
22020205 WATER RATES 29,764
![Page 67: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/67.jpg)
22020308 FIELD & CAMPING MATERIALS SUPPLIES 34,789
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 260,919
22020306 PRINTING OF SECURITY DOCUMENTS 34,789
22020307 DRUGS & MEDICAL SUPPLIES 11,511
220206 OTHER SERVICES - GENERAL 6,261,896
22020601 SECURITY SERVICES 4,143,902
22020501 LOCAL TRAINING 2,071,951
22020502 INTERNATIONAL TRAINING 1,867,158
22020406 OTHER MAINTENANCE SERVICES 207,195
220205 TRAINING - GENERAL 3,939,109
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 230,217
22020405 MAINTENANCE OF PLANTS/GENERATORS 230,217
22020402 MAINTENANCE OF OFFICE FURNITURE 230,217
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 460,508
220204 MAINTENANCE SERVICES - GENERAL 2,279,221
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 920,867
22020801 MOTOR VEHICLE FUEL COST 1,381,301
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 115,108
22020706 SURVEYING SERVICES 391,369
220208 FUEL & LUBRICANTS - GENERAL 1,956,843
22020704 ENGINEERING SERVICES 138,130
22020705 ARCHITECTURAL SERVICES 172,663
22020701 FINANCIAL CONSULTING 92,087
22020702 INFORMATION TECHNOLOGY CONSULTING 156,803
22020606 CLEANING & FUMIGATION SERVICES 1,381,301
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 951,052
22020603 OFFICE RENT 345,325
22020604 RESIDENTIAL RENT 391,368
22021006 POSTAGES & COURIER SERVICES 23,022
22021007 WELFARE PACKAGES 230,217
22021003 PUBLICITY & ADVERTISEMENTS 217,433
22021005 FOREIGN SERVICE SCHOOL FEES PAYMENT 230,217
22021001 REFRESHMENT & MEALS 69,065
22021002 HONORARIUM & SITTING ALLOWANCE 434,865
22020904 OTHER CRF BANK CHARGES 434,865
220210 MISCELLANEOUS 2,665,079
22020901 BANK CHARGES (OTHER THAN INTEREST) 115,108
22020902 INSURANCE PREMIUM 1,381,301
22020803 PLANT / GENERATOR FUEL COST 460,434
220209 FINANCIAL CHARGES - GENERAL 1,931,274
23050101 RESEARCH AND DEVELOPMENT 9,053,633
TOTAL PERSONNEL 888,496,069
2305 OTHER CAPITAL PROJECTS 9,053,633
230501 ACQUISITION OF NON TANGIBLE ASSETS 9,053,633
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 33,791,243
23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 33,791,243
23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 2,581,407
2302 CONSTRUCTION / PROVISION 33,791,243
2301 FIXED ASSETS PURCHASED 2,581,407
230101 PURCHASE OF FIXED ASSETS - GENERAL 2,581,407
22021010 DIRECT TEACHING & LABORATORY COST 1,460,260
23 CAPITAL EXPENDITURE 45,426,283
NCRS004008575 GRASSROOTS SPACE TECHNOLOGY EXTENSION SERVICES NEW 1,054,144
NCRS004008576 SPACE RESEARCH AND DEVELOPMENT NEW 1,601,195
NCRS003008573 ESTABLISHMENT OF RADARSATTM24 GROUND RECEIVING STATION CAPABLE FOR RADAR IMAGE:
NEW 6,169,689
NCRS003008574 RESEARCH LIBRARY EQUIPMENT NEW 5,235,419
NCRS002008571 PURCHASE OF LABORATORY EQUIPMENT NEW 2,581,407
NCRS003008572 INFRASTRUCTURAL DEVELOPMENT AND MAINTENANCE WITHIN THE CENTRE NEW 22,386,135
TOTAL ALLOCATION 991,695,345
0228053001 NATIONAL CENTRE FOR REMOTE SENSING - JOS
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 57,772,993
TOTAL RECURRENT 946,269,062
TOTAL CAPITAL 45,426,283
![Page 68: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/68.jpg)
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 30,289,043
210202 SOCIAL CONTRIBUTIONS 30,289,043
210101 SALARIES AND WAGES 242,312,344
21010101 SALARY 242,312,344
21 PERSONNEL COST 272,601,387
2101 SALARY 242,312,344
CODE LINE ITEM AMOUNT
2 EXPENDITURE 353,179,633
NCRS004008579 CENSUS OF NATURAL RESOURCES IN NIGERIA NEW 3,528,818
0228054001 SCIENCE EQUIPMENT DEVELOPMENT INTITUTE - MINNA
NCRS004008577 GEO-SPATIAL ANALYSIS OF FOREST RESERVES IN NIGERIA USING REMOTE SENSING AND GIS TECHNOLOGY
NEW 2,433,668
NCRS004008578 INSURANCE OF FEDERAL GOVERNMENT PROPERTY AT NCRS PERMANENT SITE, JOS NEW 435,809
22020201 ELECTRICITY CHARGES 1,596,673
22020202 TELEPHONE CHARGES 212,897
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,597,527
220202 UTILITIES - GENERAL 2,402,466
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 9,041,118
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 899,656
220201 TRAVEL& TRANSPORT - GENERAL 15,720,286
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,181,985
22 OTHER RECURRENT COSTS 67,115,917
2202 OVERHEAD COST 67,115,917
21020201 NHIS 12,115,617
21020202 CONTRIBUTORY PENSION 18,173,426
220204 MAINTENANCE SERVICES - GENERAL 4,162,299
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,647,035
22020307 DRUGS & MEDICAL SUPPLIES 1,063,661
22020309 UNIFORMS & OTHER CLOTHING 512,101
22020304 MAGAZINES & PERIODICALS 191,459
22020305 PRINTING OF NON SECURITY DOCUMENTS 236,602
22020302 BOOKS 57,945
22020303 NEWSPAPERS 132,126
220203 MATERIALS & SUPPLIES - GENERAL 3,863,841
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,669,948
22020203 INTERNET ACCESS CHARGES 438,109
22020205 WATER RATES 154,787
22020606 CLEANING & FUMIGATION SERVICES 6,381,965
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,808,105
220206 OTHER SERVICES - GENERAL 17,550,405
22020601 SECURITY SERVICES 11,168,440
22020501 LOCAL TRAINING 9,572,948
22020502 INTERNATIONAL TRAINING 3,817,698
22020406 OTHER MAINTENANCE SERVICES 684,053
220205 TRAINING - GENERAL 13,390,646
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 244,642
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,361,747
22020402 MAINTENANCE OF OFFICE FURNITURE 106,506
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 118,315
22021002 HONORARIUM & SITTING ALLOWANCE 531,830
22021003 PUBLICITY & ADVERTISEMENTS 159,549
220210 MISCELLANEOUS 1,777,916
22021001 REFRESHMENT & MEALS 363,154
22020803 PLANT / GENERATOR FUEL COST 3,248,083
22020806 COOKING GAS/FUEL COST 1,063,661
220208 FUEL & LUBRICANTS - GENERAL 6,439,953
22020801 MOTOR VEHICLE FUEL COST 2,128,209
22020703 LEGAL SERVICES 372,281
22020704 ENGINEERING SERVICES 212,732
22020701 FINANCIAL CONSULTING 1,116,844
22020702 INFORMATION TECHNOLOGY CONSULTING 106,248
23 CAPITAL EXPENDITURE 13,462,329
2301 FIXED ASSETS PURCHASED 13,462,329
22021007 WELFARE PACKAGES 213,682
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 509,700
![Page 69: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/69.jpg)
CODE PROJECT NAME TYPE AMOUNT
STNS32006257 PURCHASE OF INDUSTRIAL PLASTIC MOULDS FOR EDUCATION/RESEARCH ONGOING 13,462,329
TOTAL CAPITAL 13,462,329
TOTAL ALLOCATION 353,179,633
0228054001 SCIENCE EQUIPMENT DEVELOPMENT INTITUTE - MINNA
TOTAL PERSONNEL 272,601,387
TOTAL OVERHEAD 67,115,917
TOTAL RECURRENT 339,717,304
230101 PURCHASE OF FIXED ASSETS - GENERAL 13,462,329
23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 13,462,329
21020202 CONTRIBUTORY PENSION 2,684,006
22 OTHER RECURRENT COSTS 14,929,830
210202 SOCIAL CONTRIBUTIONS 4,473,343
21020201 NHIS 1,789,337
21010101 SALARY 35,786,746
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,473,343
2101 SALARY 35,786,746
210101 SALARIES AND WAGES 35,786,746
2 EXPENDITURE 55,189,920
21 PERSONNEL COST 40,260,090
0228060001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - ILORIN
CODE LINE ITEM AMOUNT
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 327,780
22020302 BOOKS 145,680
22020205 WATER RATES 109,260
220203 MATERIALS & SUPPLIES - GENERAL 673,769
22020202 TELEPHONE CHARGES 91,050
22020203 INTERNET ACCESS CHARGES 437,039
220202 UTILITIES - GENERAL 728,399
22020201 ELECTRICITY CHARGES 91,050
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 728,399
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,230,757
2202 OVERHEAD COST 14,929,830
220201 TRAVEL& TRANSPORT - GENERAL 1,959,156
22020501 LOCAL TRAINING 364,200
22020502 INTERNATIONAL TRAINING 615,378
22020406 OTHER MAINTENANCE SERVICES 364,200
220205 TRAINING - GENERAL 979,578
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,092,599
22020405 MAINTENANCE OF PLANTS/GENERATORS 455,249
22020402 MAINTENANCE OF OFFICE FURNITURE 136,575
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 910,499
220204 MAINTENANCE SERVICES - GENERAL 7,693,715
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 4,734,594
22020303 NEWSPAPERS 91,050
22020304 MAGAZINES & PERIODICALS 109,260
220210 MISCELLANEOUS 874,079
22021003 PUBLICITY & ADVERTISEMENTS 637,349
220209 FINANCIAL CHARGES - GENERAL 81,945
22020901 BANK CHARGES (OTHER THAN INTEREST) 81,945
22020801 MOTOR VEHICLE FUEL COST 455,249
22020803 PLANT / GENERATOR FUEL COST 546,299
22020702 INFORMATION TECHNOLOGY CONSULTING 227,453
220208 FUEL & LUBRICANTS - GENERAL 1,001,549
22020606 CLEANING & FUMIGATION SERVICES 364,200
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 227,453
220206 OTHER SERVICES - GENERAL 710,189
22020601 SECURITY SERVICES 345,990
TOTAL CAPITAL 0
TOTAL PERSONNEL 40,260,090
TOTAL OVERHEAD 14,929,830
TOTAL RECURRENT 55,189,920
22021006 POSTAGES & COURIER SERVICES 54,630
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 182,100
![Page 70: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/70.jpg)
210101 SALARIES AND WAGES 35,564,905
21010101 SALARY 35,564,905
21 PERSONNEL COST 40,010,518
2101 SALARY 35,564,905
CODE LINE ITEM AMOUNT
2 EXPENDITURE 55,538,196
TOTAL ALLOCATION 55,189,920
0228061001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - TARABA
220202 UTILITIES - GENERAL 643,304
22020201 ELECTRICITY CHARGES 292,411
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,462,054
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 395,263
220201 TRAVEL& TRANSPORT - GENERAL 3,290,288
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,432,971
22 OTHER RECURRENT COSTS 15,527,678
2202 OVERHEAD COST 15,527,678
21020201 NHIS 1,778,245
21020202 CONTRIBUTORY PENSION 2,667,368
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,445,613
210202 SOCIAL CONTRIBUTIONS 4,445,613
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 292,411
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,052,679
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 438,616
22020402 MAINTENANCE OF OFFICE FURNITURE 877,232
22020306 PRINTING OF SECURITY DOCUMENTS 292,411
220204 MAINTENANCE SERVICES - GENERAL 2,660,938
22020303 NEWSPAPERS 87,723
22020305 PRINTING OF NON SECURITY DOCUMENTS 584,821
220203 MATERIALS & SUPPLIES - GENERAL 1,842,187
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 877,232
22020203 INTERNET ACCESS CHARGES 58,482
22020205 WATER RATES 292,411
22021002 HONORARIUM & SITTING ALLOWANCE 292,411
22021006 POSTAGES & COURIER SERVICES 73,103
220210 MISCELLANEOUS 657,924
22021001 REFRESHMENT & MEALS 146,205
220209 FINANCIAL CHARGES - GENERAL 350,893
22020901 BANK CHARGES (OTHER THAN INTEREST) 350,893
22020801 MOTOR VEHICLE FUEL COST 701,786
22020803 PLANT / GENERATOR FUEL COST 2,456,250
22020606 CLEANING & FUMIGATION SERVICES 292,411
220208 FUEL & LUBRICANTS - GENERAL 3,158,036
220206 OTHER SERVICES - GENERAL 2,924,108
22020601 SECURITY SERVICES 2,631,697
21010101 SALARY 36,710,898
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,588,862
2101 SALARY 36,710,898
210101 SALARIES AND WAGES 36,710,898
2 EXPENDITURE 56,660,385
21 PERSONNEL COST 41,299,760
TOTAL ALLOCATION 55,538,196
0228062001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - KADUNA
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 15,527,678
TOTAL RECURRENT 55,538,196
TOTAL CAPITAL 0
22021007 WELFARE PACKAGES 146,205
TOTAL PERSONNEL 40,010,518
2202 OVERHEAD COST 15,124,866
220201 TRAVEL& TRANSPORT - GENERAL 3,542,887
21020202 CONTRIBUTORY PENSION 2,753,317
22 OTHER RECURRENT COSTS 15,360,625
210202 SOCIAL CONTRIBUTIONS 4,588,862
21020201 NHIS 1,835,545
![Page 71: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/71.jpg)
220202 UTILITIES - GENERAL 1,414,551
22020201 ELECTRICITY CHARGES 314,345
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 478,026
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,335,965
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 864,448
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 864,448
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 157,172
22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 157,172
22020304 MAGAZINES & PERIODICALS 157,172
22020305 PRINTING OF NON SECURITY DOCUMENTS 157,172
22020302 BOOKS 157,172
22020303 NEWSPAPERS 157,172
220203 MATERIALS & SUPPLIES - GENERAL 1,257,379
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 314,345
22020205 WATER RATES 392,931
22020206 SEWERAGE CHARGES 392,931
22020202 TELEPHONE CHARGES 157,172
22020203 INTERNET ACCESS CHARGES 157,172
220206 OTHER SERVICES - GENERAL 1,493,137
22020601 SECURITY SERVICES 392,931
22020501 LOCAL TRAINING 392,931
22020502 INTERNATIONAL TRAINING 265,570
22020406 OTHER MAINTENANCE SERVICES 235,759
220205 TRAINING - GENERAL 658,501
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 392,931
22020405 MAINTENANCE OF PLANTS/GENERATORS 235,759
22020402 MAINTENANCE OF OFFICE FURNITURE 392,931
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 392,931
220204 MAINTENANCE SERVICES - GENERAL 2,043,241
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 392,931
22020803 PLANT / GENERATOR FUEL COST 235,759
220209 FINANCIAL CHARGES - GENERAL 471,517
22020801 MOTOR VEHICLE FUEL COST 314,345
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 314,345
22020708 BUDGET PREPARATION 471,517
220208 FUEL & LUBRICANTS - GENERAL 864,448
22020702 INFORMATION TECHNOLOGY CONSULTING 392,931
22020703 LEGAL SERVICES 314,345
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,571,724
22020701 FINANCIAL CONSULTING 392,931
22020603 OFFICE RENT 785,862
22020606 CLEANING & FUMIGATION SERVICES 314,345
2203 LOANS AND ADVANCES 235,759
220301 STAFF LOANS & ADVANCES 235,759
22021007 WELFARE PACKAGES 235,759
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 550,103
22021003 PUBLICITY & ADVERTISEMENTS 235,759
22021006 POSTAGES & COURIER SERVICES 235,759
22021001 REFRESHMENT & MEALS 235,759
22021002 HONORARIUM & SITTING ALLOWANCE 314,345
22020904 OTHER CRF BANK CHARGES 157,172
220210 MISCELLANEOUS 1,807,482
22020901 BANK CHARGES (OTHER THAN INTEREST) 157,172
22020902 INSURANCE PREMIUM 157,172
2 EXPENDITURE 386,048,635
21 PERSONNEL COST 359,460,696
TOTAL ALLOCATION 56,660,385
0228063001 PROTOTYPE ENGINEERING DEVELOPMENT INSTITUTE , ILESHA
CODE LINE ITEM AMOUNT
TOTAL OVERHEAD 15,360,625
TOTAL RECURRENT 56,660,385
TOTAL CAPITAL 0
22030101 MOTOR VEHICLE ADVANCES 235,759
TOTAL PERSONNEL 41,299,760
![Page 72: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/72.jpg)
21010101 SALARY 319,520,619
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 39,940,077
2101 SALARY 319,520,619
210101 SALARIES AND WAGES 319,520,619
22020203 INTERNET ACCESS CHARGES 536,099
220203 MATERIALS & SUPPLIES - GENERAL 594,761
220202 UTILITIES - GENERAL 1,599,786
22020202 TELEPHONE CHARGES 1,063,688
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,063,688
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,170,056
2202 OVERHEAD COST 15,387,939
220201 TRAVEL& TRANSPORT - GENERAL 2,233,744
21020202 CONTRIBUTORY PENSION 23,964,046
22 OTHER RECURRENT COSTS 15,387,939
210202 SOCIAL CONTRIBUTIONS 39,940,077
21020201 NHIS 15,976,031
22020405 MAINTENANCE OF PLANTS/GENERATORS 85,095
220206 OTHER SERVICES - GENERAL 6,275,757
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 53,184
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 85,095
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 319,106
22020402 MAINTENANCE OF OFFICE FURNITURE 21,274
22020307 DRUGS & MEDICAL SUPPLIES 21,274
220204 MAINTENANCE SERVICES - GENERAL 563,754
22020305 PRINTING OF NON SECURITY DOCUMENTS 21,274
22020306 PRINTING OF SECURITY DOCUMENTS 85,095
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 425,475
22020303 NEWSPAPERS 41,643
22021001 REFRESHMENT & MEALS 425,475
22021002 HONORARIUM & SITTING ALLOWANCE 212,738
22020901 BANK CHARGES (OTHER THAN INTEREST) 12,764
220210 MISCELLANEOUS 1,223,241
22020803 PLANT / GENERATOR FUEL COST 2,086,365
220209 FINANCIAL CHARGES - GENERAL 12,764
220208 FUEL & LUBRICANTS - GENERAL 2,458,656
22020801 MOTOR VEHICLE FUEL COST 372,291
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 425,475
22020701 FINANCIAL CONSULTING 425,475
22020601 SECURITY SERVICES 3,722,907
22020606 CLEANING & FUMIGATION SERVICES 2,552,850
TOTAL PERSONNEL 359,460,696
TOTAL OVERHEAD 15,387,939
TOTAL RECURRENT 374,848,635
230501 ACQUISITION OF NON TANGIBLE ASSETS 6,200,000
23050101 RESEARCH AND DEVELOPMENT 6,200,000
23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 5,000,000
2305 OTHER CAPITAL PROJECTS 6,200,000
2301 FIXED ASSETS PURCHASED 5,000,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 5,000,000
22021030 PROMOTION, RECRUITMENT & APPOINTMENT 212,738
23 CAPITAL EXPENDITURE 11,200,000
22021006 POSTAGES & COURIER SERVICES 53,184
22021007 WELFARE PACKAGES 319,106
21 PERSONNEL COST 116,338,214
2101 SALARY 103,411,746
CODE LINE ITEM AMOUNT
2 EXPENDITURE 146,726,153
STNS29006191 RESEARCH AND DEVELOPMENT IN DUCTILE/AUSTEMPERED DUCTILE IRON FOR SPARE PARTS PRODUCTION AND TRAIN THE TRAINERS PROGRAM SURFACE MODIFICATION
ONGOING 6,200,000
0228064001 ADVANCE MANUFACTURING TECHNOLOGY PROGRAMME, TARABA
CODE PROJECT NAME TYPE AMOUNT
STNS28006189 INSTALLATION AND TRAINING OF ALREADY PROCURED AMT MACHINES. ONGOING 5,000,000
TOTAL CAPITAL 11,200,000
TOTAL ALLOCATION 386,048,635
0228063001 PROTOTYPE ENGINEERING DEVELOPMENT INSTITUTE , ILESHA
![Page 73: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/73.jpg)
210101 SALARIES AND WAGES 103,411,746
21010101 SALARY 103,411,746
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,230,064
220202 UTILITIES - GENERAL 821,484
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,543,726
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 728,451
220201 TRAVEL& TRANSPORT - GENERAL 4,757,222
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,254,980
22 OTHER RECURRENT COSTS 15,038,591
2202 OVERHEAD COST 15,038,591
21020201 NHIS 5,170,587
21020202 CONTRIBUTORY PENSION 7,755,881
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 12,926,468
210202 SOCIAL CONTRIBUTIONS 12,926,468
22020306 PRINTING OF SECURITY DOCUMENTS 66,319
22020307 DRUGS & MEDICAL SUPPLIES 13,414
22020304 MAGAZINES & PERIODICALS 12,513
22020305 PRINTING OF NON SECURITY DOCUMENTS 12,513
22020302 BOOKS 50,052
22020303 NEWSPAPERS 51,053
220203 MATERIALS & SUPPLIES - GENERAL 937,866
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 713,231
22020203 INTERNET ACCESS CHARGES 352,868
22020207 LEASED COMMUNICATION LINES(S) 102,182
22020201 ELECTRICITY CHARGES 148,707
22020202 TELEPHONE CHARGES 217,727
220206 OTHER SERVICES - GENERAL 1,739,102
22020601 SECURITY SERVICES 1,405,004
220205 TRAINING - GENERAL 877,480
22020501 LOCAL TRAINING 877,480
22020405 MAINTENANCE OF PLANTS/GENERATORS 147,211
22020406 OTHER MAINTENANCE SERVICES 1,118,220
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 187,696
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 220,817
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 218,979
22020402 MAINTENANCE OF OFFICE FURNITURE 18,770
22020309 UNIFORMS & OTHER CLOTHING 18,770
220204 MAINTENANCE SERVICES - GENERAL 1,911,692
22021006 POSTAGES & COURIER SERVICES 36,803
22021007 WELFARE PACKAGES 56,309
22021001 REFRESHMENT & MEALS 425,759
22021002 HONORARIUM & SITTING ALLOWANCE 62,565
22020901 BANK CHARGES (OTHER THAN INTEREST) 107,332
220210 MISCELLANEOUS 2,768,833
22020803 PLANT / GENERATOR FUEL COST 639,236
220209 FINANCIAL CHARGES - GENERAL 107,332
220208 FUEL & LUBRICANTS - GENERAL 1,117,580
22020801 MOTOR VEHICLE FUEL COST 478,344
22020603 OFFICE RENT 93,848
22020606 CLEANING & FUMIGATION SERVICES 240,251
TOTAL ALLOCATION 146,726,153
0228064001 ADVANCE MANUFACTURING TECHNOLOGY PROGRAMME, TARABA
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 15,038,591
TOTAL RECURRENT 131,376,806
TOTAL CAPITAL 15,349,347
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 15,349,347
TOTAL PERSONNEL 116,338,214
2303 REHABILITATION / REPAIRS 15,349,347
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 15,349,347
22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 127,728
23 CAPITAL EXPENDITURE 15,349,347
22021009 SPORTING ACTIVITIES 25,026
22021010 DIRECT TEACHING & LABORATORY COST 2,034,644
![Page 74: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/74.jpg)
CODE LINE ITEM AMOUNT
2 EXPENDITURE 47,095,853
STNS20006091 PROVISION OF OFFICE FURNITURE AND FITTING NEW 2,000,000
0228066001 SOKOTO ENERGY RESEARCH
STNS20006080 ACQUISITION OF LAND NEW 5,000,000
STNS20006086 PROVISION OF INFRASTRUCTURE NEW 2,000,000
STNS20006053 ACQUISITION OF R & D EQUIPMENT NEW 1,349,347
STNS20006072 RESEARCH AND DEVELOPMENT, CAPACITY BUILDING IN AMT NEW 2,000,000
STNS20006046 TECHNOLOGY FOR LEAD AND TIN EXTRACTION NEW 1,500,000
STNS20006048 TECHNOLOGY FOR GREEN COMPOSITE MANUFACTURING NEW 1,500,000
22020203 INTERNET ACCESS CHARGES 401,030
22020205 WATER RATES 401,030
22020201 ELECTRICITY CHARGES 641,649
22020202 TELEPHONE CHARGES 240,618
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182
220202 UTILITIES - GENERAL 1,844,739
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177
220201 TRAVEL& TRANSPORT - GENERAL 6,698,602
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061
22 OTHER RECURRENT COSTS 26,575,908
2202 OVERHEAD COST 26,575,908
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030
220204 MAINTENANCE SERVICES - GENERAL 6,015,455
22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412
22020309 UNIFORMS & OTHER CLOTHING 80,206
22020305 PRINTING OF NON SECURITY DOCUMENTS 1,844,739
22020307 DRUGS & MEDICAL SUPPLIES 80,206
22020303 NEWSPAPERS 160,412
22020304 MAGAZINES & PERIODICALS 160,412
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,005,152
22020302 BOOKS 120,309
22020206 SEWERAGE CHARGES 160,412
220203 MATERIALS & SUPPLIES - GENERAL 5,012,879
22020606 CLEANING & FUMIGATION SERVICES 641,649
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412
220206 OTHER SERVICES - GENERAL 1,283,297
22020601 SECURITY SERVICES 641,649
220205 TRAINING - GENERAL 1,229,396
22020501 LOCAL TRAINING 1,229,396
22020405 MAINTENANCE OF PLANTS/GENERATORS 802,061
22020406 OTHER MAINTENANCE SERVICES 401,030
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091
22020402 MAINTENANCE OF OFFICE FURNITURE 802,061
22021007 WELFARE PACKAGES 802,061
22021009 SPORTING ACTIVITIES 160,412
22021004 MEDICAL EXPENSES 80,206
22021006 POSTAGES & COURIER SERVICES 160,412
220210 MISCELLANEOUS 1,523,915
22021003 PUBLICITY & ADVERTISEMENTS 320,824
220209 FINANCIAL CHARGES - GENERAL 1,604,121
22020902 INSURANCE PREMIUM 1,604,121
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030
22020803 PLANT / GENERATOR FUEL COST 802,061
22020703 LEGAL SERVICES 160,412
220208 FUEL & LUBRICANTS - GENERAL 1,203,091
2302 CONSTRUCTION / PROVISION 6,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 6,000,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 9,000,000
23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 9,000,000
23 CAPITAL EXPENDITURE 20,519,945
2301 FIXED ASSETS PURCHASED 9,000,000
![Page 75: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/75.jpg)
TOTAL PERSONNEL 0
TOTAL OVERHEAD 26,575,908
TOTAL RECURRENT 26,575,908
230501 ACQUISITION OF NON TANGIBLE ASSETS 5,519,945
23050101 RESEARCH AND DEVELOPMENT 5,519,945
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 6,000,000
2305 OTHER CAPITAL PROJECTS 5,519,945
2 EXPENDITURE 48,436,910
22 OTHER RECURRENT COSTS 27,916,965
0228067001 CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, NSUKA
CODE LINE ITEM AMOUNT
STEC24004558 COMPLETION OF SOLAR THERMAL LABORATORY AND EQUIPMENTS NEW 6,000,000
STEC25004565 SURVEY OF ENERGY POTENTIALS AND UTILIZATION PATTERN OF NORTH-WEST AND NORTH-EASTERN PART OF NIGERIA
NEW 5,519,945
CODE PROJECT NAME TYPE AMOUNT
STEC23004552 PROCUREMENT AND FINISHING OF SOLAR PANEL PRODUCTION WORKSHOP. NEW 6,000,000
TOTAL CAPITAL 20,519,945
TOTAL ALLOCATION 47,095,853
0228066001 SOKOTO ENERGY RESEARCH
22020205 WATER RATES 401,030
22020206 SEWERAGE CHARGES 160,412
22020202 TELEPHONE CHARGES 240,618
22020203 INTERNET ACCESS CHARGES 401,030
220202 UTILITIES - GENERAL 1,844,739
22020201 ELECTRICITY CHARGES 641,649
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,176
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182
2202 OVERHEAD COST 27,916,965
220201 TRAVEL& TRANSPORT - GENERAL 6,698,601
220204 MAINTENANCE SERVICES - GENERAL 6,179,728
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091
22020309 UNIFORMS & OTHER CLOTHING 80,206
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030
22020307 DRUGS & MEDICAL SUPPLIES 80,206
22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412
22020304 MAGAZINES & PERIODICALS 160,412
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,005,152
22020302 BOOKS 120,309
22020303 NEWSPAPERS 160,412
220203 MATERIALS & SUPPLIES - GENERAL 5,173,291
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,005,152
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412
22020703 LEGAL SERVICES 160,412
22020601 SECURITY SERVICES 641,649
22020606 CLEANING & FUMIGATION SERVICES 641,649
22020501 LOCAL TRAINING 1,604,121
220206 OTHER SERVICES - GENERAL 1,283,298
22020406 OTHER MAINTENANCE SERVICES 401,030
220205 TRAINING - GENERAL 1,604,121
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030
22020405 MAINTENANCE OF PLANTS/GENERATORS 966,334
22020402 MAINTENANCE OF OFFICE FURNITURE 802,061
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182
22021006 POSTAGES & COURIER SERVICES 160,412
22021007 WELFARE PACKAGES 1,443,709
22021003 PUBLICITY & ADVERTISEMENTS 320,824
22021004 MEDICAL EXPENSES 80,206
22020902 INSURANCE PREMIUM 1,604,121
220210 MISCELLANEOUS 2,165,563
22020803 PLANT / GENERATOR FUEL COST 802,061
220209 FINANCIAL CHARGES - GENERAL 1,604,121
220208 FUEL & LUBRICANTS - GENERAL 1,203,091
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030
![Page 76: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/76.jpg)
22021009 SPORTING ACTIVITIES 160,412
23 CAPITAL EXPENDITURE 20,519,945
CODE PROJECT NAME TYPE AMOUNT
STEC21004457 PROJECTS EQUIPMENT (MOBILE) NEW 3,500,000
TOTAL CAPITAL 20,519,945
TOTAL ALLOCATION 48,436,910
0228067001 CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, NSUKA
TOTAL PERSONNEL 0
TOTAL OVERHEAD 27,916,965
TOTAL RECURRENT 27,916,965
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 17,019,945
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 17,019,945
23010105 PURCHASE OF MOTOR VEHICLES 3,500,000
2302 CONSTRUCTION / PROVISION 17,019,945
2301 FIXED ASSETS PURCHASED 3,500,000
230101 PURCHASE OF FIXED ASSETS - GENERAL 3,500,000
220201 TRAVEL& TRANSPORT - GENERAL 6,698,602
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061
22 OTHER RECURRENT COSTS 31,235,901
2202 OVERHEAD COST 31,235,901
CODE LINE ITEM AMOUNT
2 EXPENDITURE 51,755,846
STEC22004534 COMPLETION OF SOLAR THERMAL LAB BUILDING NEW 3,500,000
0228068001 NATIONAL CENTRE FOR ENERGY EFFICIENCY AND CONSERVATIVE,UNIVERSITY OF LAGOS.
STEC22004469 COMPLETION AND PROCUREMENT OF EQUIPMENT FOR MECHANICAL AND ELECTRICAL LAB BUILDING
NEW 3,000,000
STEC22004471 PHOTOVOLTAIC LAB BUILDING AND FUNISHING NEW 2,000,000
STEC22004462 COMPLETION OF ACCESS ROAD, LANSCAPING GATE AND GATEHOUSE NEW 5,519,945
STEC22004465 COMPLETION OF ADMINISTRATIVE BUILDING AND FURNISHING NEW 3,000,000
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,406,182
22020302 BOOKS 240,618
22020206 SEWERAGE CHARGES 160,412
220203 MATERIALS & SUPPLIES - GENERAL 6,175,867
22020203 INTERNET ACCESS CHARGES 401,030
22020205 WATER RATES 401,030
22020201 ELECTRICITY CHARGES 1,203,091
22020202 TELEPHONE CHARGES 240,618
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182
220202 UTILITIES - GENERAL 2,406,182
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091
22020402 MAINTENANCE OF OFFICE FURNITURE 802,061
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030
220204 MAINTENANCE SERVICES - GENERAL 6,330,523
22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412
22020309 UNIFORMS & OTHER CLOTHING 80,206
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,406,182
22020307 DRUGS & MEDICAL SUPPLIES 160,412
22020303 NEWSPAPERS 160,412
22020304 MAGAZINES & PERIODICALS 160,412
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030
22020803 PLANT / GENERATOR FUEL COST 1,203,091
22020703 LEGAL SERVICES 160,412
220208 FUEL & LUBRICANTS - GENERAL 1,604,121
22020606 CLEANING & FUMIGATION SERVICES 641,649
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412
220206 OTHER SERVICES - GENERAL 1,844,739
22020601 SECURITY SERVICES 1,203,091
220205 TRAINING - GENERAL 1,604,121
22020501 LOCAL TRAINING 1,604,121
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,117,129
22020406 OTHER MAINTENANCE SERVICES 401,030
![Page 77: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/77.jpg)
230101 PURCHASE OF FIXED ASSETS - GENERAL 3,500,000
23010105 PURCHASE OF MOTOR VEHICLES 3,500,000
23 CAPITAL EXPENDITURE 20,519,945
2301 FIXED ASSETS PURCHASED 3,500,000
22021007 WELFARE PACKAGES 1,443,709
22021009 SPORTING ACTIVITIES 160,412
22021004 MEDICAL EXPENSES 80,206
22021006 POSTAGES & COURIER SERVICES 401,030
220210 MISCELLANEOUS 2,406,182
22021003 PUBLICITY & ADVERTISEMENTS 320,824
220209 FINANCIAL CHARGES - GENERAL 2,005,152
22020902 INSURANCE PREMIUM 2,005,152
CODE PROJECT NAME TYPE AMOUNT
STEC18004364 PROCUREMENT OF PROJECTS EQUIPMENT (MOBILE) NEW 3,500,000
TOTAL CAPITAL 20,519,945
TOTAL ALLOCATION 51,755,846
0228068001 NATIONAL CENTRE FOR ENERGY EFFICIENCY AND CONSERVATIVE,UNIVERSITY OF LAGOS.
TOTAL PERSONNEL 0
TOTAL OVERHEAD 31,235,901
TOTAL RECURRENT 31,235,901
230501 ACQUISITION OF NON TANGIBLE ASSETS 6,519,945
23050101 RESEARCH AND DEVELOPMENT 6,519,945
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 10,500,000
2305 OTHER CAPITAL PROJECTS 6,519,945
2302 CONSTRUCTION / PROVISION 10,500,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 10,500,000
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182
2202 OVERHEAD COST 31,235,901
220201 TRAVEL& TRANSPORT - GENERAL 6,698,602
2 EXPENDITURE 51,755,846
22 OTHER RECURRENT COSTS 31,235,901
0228069001 NATIONAL CENTRE FOR HYDROPOWER RESEARCH AND DEVELOPMENT ,UNIVERSITY OF ILORIN
CODE LINE ITEM AMOUNT
STEC20004437 PROMOTING AND ASSESSMENT OF ENERGY EFFICIENCY THROUGH THE USE OF CFLS AND LEDS AND ENERGY PERFORMANCE TESTING IN NIGERIA
NEW 2,500,000
STEC20004444 CONDUCTION OF RESEARCH/STUDIES ON THE PATTERN OF INDUSTRIAL AND RESIDENTIAL ENERGY EFFICIENCY AND CONSERVATION
NEW 1,519,945
STEC19004365 COMPLETION OF ENERGY EFFICIENCY AND LABORATORY BUILDING NEW 10,500,000
STEC20004431 ENERGY AUDITS- EQUIPMENT FOR MEASUREMENT OF POWER AND ENERGY CONSUMPTION OF RESIDENTIAL COMMERCIAL AND INDUSTRIAL AREAS
NEW 2,500,000
22020302 BOOKS 240,618
22020303 NEWSPAPERS 160,412
220203 MATERIALS & SUPPLIES - GENERAL 6,175,867
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,406,182
22020205 WATER RATES 401,030
22020206 SEWERAGE CHARGES 160,412
22020202 TELEPHONE CHARGES 240,618
22020203 INTERNET ACCESS CHARGES 401,030
220202 UTILITIES - GENERAL 2,406,182
22020201 ELECTRICITY CHARGES 1,203,091
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,117,129
22020402 MAINTENANCE OF OFFICE FURNITURE 802,061
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182
220204 MAINTENANCE SERVICES - GENERAL 6,330,523
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091
22020309 UNIFORMS & OTHER CLOTHING 80,206
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030
22020307 DRUGS & MEDICAL SUPPLIES 160,412
22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412
22020304 MAGAZINES & PERIODICALS 160,412
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,406,182
22020406 OTHER MAINTENANCE SERVICES 401,030
220205 TRAINING - GENERAL 1,604,121
![Page 78: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/78.jpg)
22020803 PLANT / GENERATOR FUEL COST 1,203,091
220209 FINANCIAL CHARGES - GENERAL 2,005,152
220208 FUEL & LUBRICANTS - GENERAL 1,604,121
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412
22020703 LEGAL SERVICES 160,412
22020601 SECURITY SERVICES 1,203,091
22020606 CLEANING & FUMIGATION SERVICES 641,649
22020501 LOCAL TRAINING 1,604,121
220206 OTHER SERVICES - GENERAL 1,844,739
23010105 PURCHASE OF MOTOR VEHICLES 3,500,000
23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 3,019,945
2301 FIXED ASSETS PURCHASED 6,519,945
230101 PURCHASE OF FIXED ASSETS - GENERAL 6,519,945
22021009 SPORTING ACTIVITIES 160,412
23 CAPITAL EXPENDITURE 20,519,945
22021006 POSTAGES & COURIER SERVICES 401,030
22021007 WELFARE PACKAGES 1,443,709
22021003 PUBLICITY & ADVERTISEMENTS 320,824
22021004 MEDICAL EXPENSES 80,206
22020902 INSURANCE PREMIUM 2,005,152
220210 MISCELLANEOUS 2,406,182
TOTAL ALLOCATION 51,755,846
0228069001 NATIONAL CENTRE FOR HYDROPOWER RESEARCH AND DEVELOPMENT ,UNIVERSITY OF ILORIN
CODE PROJECT NAME TYPE AMOUNT
TOTAL OVERHEAD 31,235,901
TOTAL RECURRENT 31,235,901
TOTAL CAPITAL 20,519,945
23050101 RESEARCH AND DEVELOPMENT 2,000,000
TOTAL PERSONNEL 0
2305 OTHER CAPITAL PROJECTS 2,000,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 2,000,000
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 10,500,000
23020111 CONSTRUCTION / PROVISION OF LIBRARIES 1,500,000
2302 CONSTRUCTION / PROVISION 12,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 12,000,000
220201 TRAVEL& TRANSPORT - GENERAL 6,698,602
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061
22 OTHER RECURRENT COSTS 28,060,317
2202 OVERHEAD COST 28,060,317
CODE LINE ITEM AMOUNT
2 EXPENDITURE 48,580,262
STEC17004356 COMPREHENSIVE SURVEY OF NATION'S SMALL AND LARGE HYDROPOWER RESOURCES NEW 2,000,000
0228071001 NATIONAL CENTRE FOR ENERGY AND ENVIRONMENT ,UNIVERSITY OF BENIN
STEC15004346 COMPLETION OF ADMINISTRATIVE BUILDING AND COMPUTER CENTRE NEW 10,500,000
STEC16004350 COMPLETION OF E-LIBRARY, BOOKS, JOURNALS, SOFTWARES, ETC NEW 1,500,000
STEC13004341 PROCUREMENT OF RESEARCH EQUIPMENT (MOBILE) NEW 3,500,000
STEC14004344 PROCUREMENT OF LABORATORY EQUIPMENT FOR HYDROPOWER TURBINE PRODUCTION NEW 3,019,945
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,005,152
22020302 BOOKS 120,309
22020206 SEWERAGE CHARGES 160,412
220203 MATERIALS & SUPPLIES - GENERAL 5,173,291
22020203 INTERNET ACCESS CHARGES 401,030
22020205 WATER RATES 401,030
22020201 ELECTRICITY CHARGES 641,649
22020202 TELEPHONE CHARGES 240,618
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182
220202 UTILITIES - GENERAL 1,844,739
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,005,152
22020307 DRUGS & MEDICAL SUPPLIES 80,206
22020303 NEWSPAPERS 160,412
22020304 MAGAZINES & PERIODICALS 160,412
![Page 79: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/79.jpg)
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091
22020402 MAINTENANCE OF OFFICE FURNITURE 802,061
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030
220204 MAINTENANCE SERVICES - GENERAL 6,323,078
22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412
22020309 UNIFORMS & OTHER CLOTHING 80,206
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030
22020803 PLANT / GENERATOR FUEL COST 802,061
22020703 LEGAL SERVICES 160,412
220208 FUEL & LUBRICANTS - GENERAL 1,203,091
22020606 CLEANING & FUMIGATION SERVICES 641,649
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412
220206 OTHER SERVICES - GENERAL 1,283,297
22020601 SECURITY SERVICES 641,649
220205 TRAINING - GENERAL 1,604,121
22020501 LOCAL TRAINING 1,604,121
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,109,684
22020406 OTHER MAINTENANCE SERVICES 401,030
230101 PURCHASE OF FIXED ASSETS - GENERAL 8,500,000
23010105 PURCHASE OF MOTOR VEHICLES 3,500,000
23 CAPITAL EXPENDITURE 20,519,945
2301 FIXED ASSETS PURCHASED 8,500,000
22021007 WELFARE PACKAGES 1,443,709
22021009 SPORTING ACTIVITIES 160,412
22021004 MEDICAL EXPENSES 80,206
22021006 POSTAGES & COURIER SERVICES 160,412
220210 MISCELLANEOUS 2,165,564
22021003 PUBLICITY & ADVERTISEMENTS 320,824
220209 FINANCIAL CHARGES - GENERAL 1,604,121
22020902 INSURANCE PREMIUM 1,604,121
TOTAL PERSONNEL 0
TOTAL OVERHEAD 28,060,317
TOTAL RECURRENT 28,060,317
230501 ACQUISITION OF NON TANGIBLE ASSETS 2,519,945
23050101 RESEARCH AND DEVELOPMENT 2,519,945
23020113 CONSTRUCTION / PROVISION OF AGRICULTURAL FACILITIES 500,000
2305 OTHER CAPITAL PROJECTS 2,519,945
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 7,500,000
23020111 CONSTRUCTION / PROVISION OF LIBRARIES 1,500,000
2302 CONSTRUCTION / PROVISION 9,500,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 9,500,000
23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 3,500,000
23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 1,500,000
STEC05003945 CONSTRUCTION AND COMPLETION OF WASTE TO ENERGY RECYCLING PLANT (PILOT PROJECT) NEW 2,000,000
STEC06003948 PROVISION OF VSAT, INTERNET, CONNECTIVITY, NETWORKING & ACCESSORIES NEW 1,500,000
STEC05003938 CONSTRUCTION OF BIOMASS/BIODIESEL PLANT (PILOT PROJECT) NEW 3,500,000
STEC05003941 LANDSCAPING OF COMPLETED ADMINISTRATIVE COMPLEX OF NATIONAL CENTRE FOR ENERGY & ENVIRONMENT
NEW 2,000,000
STEC03003927 FURNISHING OF NEWLY COMPLETED ADMINISTRATIVE BUILDING NEW 3,500,000
STEC04003934 ESTABLISHMENT OF ENERGY AND ENVIRONMENT REFERENCE E-LIBRARY, BOOKS, JOURNALS & SPECIALISED SOFTWARES
NEW 1,500,000
CODE PROJECT NAME TYPE AMOUNT
STEC02003923 PROCUREMENT OF RESEARCH EQUIPMENT (MOBILE) NEW 3,500,000
TOTAL CAPITAL 20,519,945
TOTAL ALLOCATION 48,580,262
0228071001 NATIONAL CENTRE FOR ENERGY AND ENVIRONMENT ,UNIVERSITY OF BENIN
21 PERSONNEL COST 36,821,588
2101 SALARY 32,730,300
CODE LINE ITEM AMOUNT
2 EXPENDITURE 53,238,073
STECO7003952 DEVELOPMENT OF JATROPHA FARM FOR THE PRODUCTION OF BIODIESEL (PILOT PROJECT) NEW 500,000
0228072001 TECHNOLOGY BUSINESS INCUBATOR - ENUGU
STEC08003957 BIOMASS ENERGY AND ENVIRONMENTAL PROJECTS: A) BIOMASS FEASIBILITY STUDIES NEW 1,519,945
STEC08003962 AWARENESS CREATION ON ENERGY AND ENVIRONMENTAL MANAGEMENT & POLUTION NEW 1,000,000
![Page 80: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/80.jpg)
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,091,288
210202 SOCIAL CONTRIBUTIONS 4,091,288
210101 SALARIES AND WAGES 32,730,300
21010101 SALARY 32,730,300
22020203 INTERNET ACCESS CHARGES 468,074
22020205 WATER RATES 522,501
22020201 ELECTRICITY CHARGES 277,579
22020202 TELEPHONE CHARGES 190,495
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,529,527
220202 UTILITIES - GENERAL 1,458,650
220201 TRAVEL& TRANSPORT - GENERAL 3,187,949
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,658,422
22 OTHER RECURRENT COSTS 16,416,485
2202 OVERHEAD COST 16,416,485
21020201 NHIS 1,636,515
21020202 CONTRIBUTORY PENSION 2,454,773
22020405 MAINTENANCE OF PLANTS/GENERATORS 925,263
220205 TRAINING - GENERAL 1,360,681
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 779,942
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 544,272
220204 MAINTENANCE SERVICES - GENERAL 2,561,889
22020402 MAINTENANCE OF OFFICE FURNITURE 312,412
22020304 MAGAZINES & PERIODICALS 283,022
22020305 PRINTING OF NON SECURITY DOCUMENTS 337,449
22020302 BOOKS 217,709
22020303 NEWSPAPERS 108,854
220203 MATERIALS & SUPPLIES - GENERAL 1,464,092
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 517,059
22021002 HONORARIUM & SITTING ALLOWANCE 544,272
22021006 POSTAGES & COURIER SERVICES 195,938
220210 MISCELLANEOUS 838,179
22021001 REFRESHMENT & MEALS 97,969
220209 FINANCIAL CHARGES - GENERAL 48,984
22020901 BANK CHARGES (OTHER THAN INTEREST) 48,984
220208 FUEL & LUBRICANTS - GENERAL 1,861,411
22020803 PLANT / GENERATOR FUEL COST 1,861,411
22020601 SECURITY SERVICES 2,178,177
22020606 CLEANING & FUMIGATION SERVICES 1,456,472
22020501 LOCAL TRAINING 1,360,681
220206 OTHER SERVICES - GENERAL 3,634,650
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 165,814,030
210202 SOCIAL CONTRIBUTIONS 165,814,030
210101 SALARIES AND WAGES 1,337,585,963
21010101 SALARY 1,337,585,963
21 PERSONNEL COST 1,503,399,993
2101 SALARY 1,337,585,963
CODE LINE ITEM AMOUNT
2 EXPENDITURE 2,402,534,601
TOTAL CAPITAL 0
TOTAL ALLOCATION 53,238,073
0228073001 ENERGY COMMISSION OF NIGERIA
TOTAL PERSONNEL 36,821,588
TOTAL OVERHEAD 16,416,485
TOTAL RECURRENT 53,238,073
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 16,054,662
220202 UTILITIES - GENERAL 20,630,241
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 16,828,922
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 9,035,965
220201 TRAVEL& TRANSPORT - GENERAL 49,946,881
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 8,027,331
22 OTHER RECURRENT COSTS 292,199,276
2202 OVERHEAD COST 292,199,276
21020201 NHIS 66,325,612
21020202 CONTRIBUTORY PENSION 99,488,418
![Page 81: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/81.jpg)
22020201 ELECTRICITY CHARGES 5,619,132
22020202 TELEPHONE CHARGES 160,547
22020307 DRUGS & MEDICAL SUPPLIES 80,273
22020308 FIELD & CAMPING MATERIALS SUPPLIES 401,367
22020304 MAGAZINES & PERIODICALS 401,367
22020305 PRINTING OF NON SECURITY DOCUMENTS 9,632,797
22020302 BOOKS 401,367
22020303 NEWSPAPERS 401,367
220203 MATERIALS & SUPPLIES - GENERAL 23,359,534
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 12,040,997
22020205 WATER RATES 2,408,199
22020206 SEWERAGE CHARGES 2,006,833
22020203 INTERNET ACCESS CHARGES 5,619,132
22020204 SATELLITE BROADCASTING ACCESS CHARGES 4,816,399
220206 OTHER SERVICES - GENERAL 14,449,196
22020601 SECURITY SERVICES 7,224,598
22020501 LOCAL TRAINING 24,081,993
22020502 INTERNATIONAL TRAINING 5,425,428
22020406 OTHER MAINTENANCE SERVICES 4,013,666
220205 TRAINING - GENERAL 29,507,421
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 8,027,331
22020405 MAINTENANCE OF PLANTS/GENERATORS 5,619,132
22020402 MAINTENANCE OF OFFICE FURNITURE 4,013,666
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 12,040,997
220204 MAINTENANCE SERVICES - GENERAL 37,728,456
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 4,013,666
22021001 REFRESHMENT & MEALS 12,040,997
22021002 HONORARIUM & SITTING ALLOWANCE 4,816,399
22020902 INSURANCE PREMIUM 17,440,006
220210 MISCELLANEOUS 57,395,418
22020803 PLANT / GENERATOR FUEL COST 24,081,993
220209 FINANCIAL CHARGES - GENERAL 17,440,006
220208 FUEL & LUBRICANTS - GENERAL 30,503,858
22020801 MOTOR VEHICLE FUEL COST 6,421,865
22020701 FINANCIAL CONSULTING 6,421,865
22020703 LEGAL SERVICES 4,816,399
22020606 CLEANING & FUMIGATION SERVICES 7,224,598
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 11,238,264
230101 PURCHASE OF FIXED ASSETS - GENERAL 20,000,000
23010105 PURCHASE OF MOTOR VEHICLES 15,000,000
23 CAPITAL EXPENDITURE 606,935,333
2301 FIXED ASSETS PURCHASED 20,000,000
22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 4,013,666
22021031 CURRICULUM DEVELOPMENT 401,367
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 4,013,666
22021009 SPORTING ACTIVITIES 1,204,100
22021006 POSTAGES & COURIER SERVICES 4,013,666
22021007 WELFARE PACKAGES 24,081,993
22021003 PUBLICITY & ADVERTISEMENTS 2,408,199
22021004 MEDICAL EXPENSES 401,367
23050101 RESEARCH AND DEVELOPMENT 120,000,000
23050102 COMPUTER SOFTWARE ACQUISITION 10,000,000
2305 OTHER CAPITAL PROJECTS 150,000,000
230501 ACQUISITION OF NON TANGIBLE ASSETS 150,000,000
230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 5,000,000
23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 5,000,000
23020113 CONSTRUCTION / PROVISION OF AGRICULTURAL FACILITIES 11,935,333
2303 REHABILITATION / REPAIRS 5,000,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 431,935,333
23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 420,000,000
23010113 PURCHASE OF COMPUTERS 5,000,000
2302 CONSTRUCTION / PROVISION 431,935,333
TOTAL OVERHEAD 292,199,276
23050103 MONITORING AND EVALUATION 20,000,000
TOTAL PERSONNEL 1,503,399,993
![Page 82: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/82.jpg)
STEC28004644PILOT BIOMASS PROJECT: A) DEVELOPMENT OF ENERGY FARM FOR THE PRODUCTION OF BIO DIESEL FROM JATROPHA, B) BIOGAS PLANT FOR HEATING, C) AWARENESS CREATION
NEW 11,935,333
STEC29004646 COMPLETE RENOVATION AND FURNISHING OF ECN PODIUM BUILDING NEW 5,000,000
STEC26004632 PROCUREMENT OF PROJECT MONITORING EQUIPMENT NEW 15,000,000
STEC27004638UPGRADING AND OVERHAULING OF ECN FACILITIES AND EQUIPMENTS: A) COMPUTERIZATION OF FINANCE AND ADMINISTRATIVE DEPARTMENT (N15M), B) SECURITY FACILITIES (N5M), PABX AND ACCESSORIES(N5M), COMPUTER AND INTERNET FACILITIES
NEW 5,000,000
TOTAL ALLOCATION 2,402,534,601
0228073001 ENERGY COMMISSION OF NIGERIA
CODE PROJECT NAME TYPE AMOUNT
TOTAL RECURRENT 1,795,599,268
TOTAL CAPITAL 606,935,333
STEC30004701COUNTERPART FUNDING ON THE ESTABLISHMENT OF CLEAN COOK STOVE STANDARD TESTING AND TRAINING LABORATORY: A) TRAINING OF ARTISANS, WOMEN AND CRAFTSMEN,
)
NEW 5,000,000
STEC31004708 NATIONAL ENERGY DATA BANK DEVELOPMENT (HARDWARE AND SPECIALISED SOFTWARES, ETC )
NEW 10,000,000
STEC30004694ECN/NYSC RENEWABLE ENERGY TRAINING PROGRAMME - PROMOTION OF SELF EMPLOYMENT OPPORTUNITIES AND JOB CREATION FOR CORP MEMBERS IN SIX (6) GEO
( )
NEW 15,000,000
STEC30004698COUNTERPART FUNDING A) ESTABLISHMENT OF UNIDO REGIONAL CENTRE FOR SMALL HYDRO POWER IN ABUJA. B) IRENA AND WEC. C) UNDP – NIGERIA ENERGY LABELING NEW 10,000,000
STEC30004681 NEW HYDROPOWER SYSTEMS: A) PROMOTION OF HYDROKINETIC POWER TURBINES, B) FEASIBILITIES OF SHP POTENTIALS IN 6 GEOGRAPHICAL ZONES
NEW 5,000,000
STEC30004688 NATIONAL ENERGY SUMMIT FOR STAKEHOLDERS IN ENERGY SECTOR NEW 20,000,000
STEC30004670 SOLAR PV HYBRID AS ALTERNATIVE ELECTRICITY SOURCE PILOT PROJECTS (SOLAR/WIND, SOLAR/BIOMASS SOLAR/HYDROPLANT
NEW 10,000,000
STEC30004677 DEVELOPMENT OF ENERGY BALANCE FOR NIGERIA NEW 10,000,000
STEC30004661SUSTAINABLE ENERGY DEVELOPMENT: A) ENERGY MODELLING: MAED, MESSAGE, WASP (IAEA), 2050 PATHWAY CALCULATOR (BRITISH COUNCIL), REEL COST (DOE), ENVIROMENTAL
)
NEW 15,000,000
STEC30004665 REVIEW OF NATIONAL ENERGY MASTER-PLAN PHASE II: A) NATIONAL ENERGY POLICY REVIEW, B) NATIONAL REMP REVIEW AND C) LEGAL INSTRUMENT DEVELOPMENT
NEW 30,000,000
220201 TRAVEL& TRANSPORT - GENERAL 6,698,602
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061
22 OTHER RECURRENT COSTS 28,060,317
2202 OVERHEAD COST 28,060,317
0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, ABUBAKAR TAFAWA BALEWA UNIVERSITY BAUCHI
CODE
2 EXPENDITURE 48,580,262
STEC33008987 SOLAR POWER STREET LIGHT AT KIRU L.G.A KIRU/BEBEJI FEDERAL CONSTITUENCY,KANO STATE ONGOING 210,000,000
STEC33008988 SOLAR POWER STREET LIGHT AT BEBEJI L.G.A KIRU/BEBEJI FEDERAL CONSTITUENCY,KANO STATE
ONGOING 210,000,000
STEC32004723MONITORING THE IMPLEMENTATION OF GOVERNMENT POLICIES ON ENERGY. A) CONDUCT OF SURVEYS AND SEMINARS B) PRODUCTION OF ANNUAL ENERGY REPORTS AND OUTLOOK
NEW 10,000,000
STEC32004731 STUDY/SURVEY ON ENERGY CONSUMPTION PATTERN IN HOUSEHOLD, SERVICES, INDUSTRIES AND TRANSPORT SECTORS
NEW 10,000,000
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,005,152
22020302 BOOKS 120,309
22020206 SEWERAGE CHARGES 160,412
220203 MATERIALS & SUPPLIES - GENERAL 5,173,291
22020203 INTERNET ACCESS CHARGES 401,030
22020205 WATER RATES 401,030
22020201 ELECTRICITY CHARGES 641,649
22020202 TELEPHONE CHARGES 240,618
22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182
220202 UTILITIES - GENERAL 1,844,739
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182
22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030
22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091
22020402 MAINTENANCE OF OFFICE FURNITURE 802,061
22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030
220204 MAINTENANCE SERVICES - GENERAL 6,323,078
22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412
22020309 UNIFORMS & OTHER CLOTHING 80,206
22020305 PRINTING OF NON SECURITY DOCUMENTS 2,005,152
22020307 DRUGS & MEDICAL SUPPLIES 80,206
22020303 NEWSPAPERS 160,412
22020304 MAGAZINES & PERIODICALS 160,412
220205 TRAINING - GENERAL 1,604,121
22020501 LOCAL TRAINING 1,604,121
22020405 MAINTENANCE OF PLANTS/GENERATORS 1,109,684
22020406 OTHER MAINTENANCE SERVICES 401,030
![Page 83: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/83.jpg)
22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030
22020803 PLANT / GENERATOR FUEL COST 802,061
22020703 LEGAL SERVICES 160,412
220208 FUEL & LUBRICANTS - GENERAL 1,203,091
22020606 CLEANING & FUMIGATION SERVICES 641,649
220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412
220206 OTHER SERVICES - GENERAL 1,283,297
22020601 SECURITY SERVICES 641,649
230101 PURCHASE OF FIXED ASSETS - GENERAL 3,500,000
23010105 PURCHASE OF MOTOR VEHICLES 3,500,000
23 CAPITAL EXPENDITURE 20,519,945
2301 FIXED ASSETS PURCHASED 3,500,000
22021007 WELFARE PACKAGES 1,443,709
22021009 SPORTING ACTIVITIES 160,412
22021004 MEDICAL EXPENSES 80,206
22021006 POSTAGES & COURIER SERVICES 160,412
220210 MISCELLANEOUS 2,165,564
22021003 PUBLICITY & ADVERTISEMENTS 320,824
220209 FINANCIAL CHARGES - GENERAL 1,604,121
22020902 INSURANCE PREMIUM 1,604,121
TOTAL ALLOCATION 48,580,262
0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, ABUBAKAR TAFAWA BALEWA UNIVERSITY BAUCHI
CODE
TOTAL OVERHEAD 28,060,317
TOTAL RECURRENT 28,060,317
TOTAL CAPITAL 20,519,945
23050101 RESEARCH AND DEVELOPMENT 6,519,945
TOTAL PERSONNEL 0
2305 OTHER CAPITAL PROJECTS 6,519,945
230501 ACQUISITION OF NON TANGIBLE ASSETS 6,519,945
23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 10,000,000
23020111 CONSTRUCTION / PROVISION OF LIBRARIES 500,000
2302 CONSTRUCTION / PROVISION 10,500,000
230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 10,500,000
2 EXPENDITURE 50,418,381
21 PERSONNEL COST 33,606,017
0228076001 TECHNOLOGY BUSINESS INCUBATION CENTRE ADO-EKITI
CODE LINE ITEM AMOUNT
STEC12003986 CORE DRILLING IN THE UPPER BENUE TROUGH/POTENTIAL FOR HYDRO CARBON NEW 3,519,945
STEC12003988 STUDIES ON DEVELOPMENT OF URANIUM ORE EXPLORATION IN NIGERIA NEW 1,500,000
STEC11003979 ESTABLISHMENT OF ENERGY REFERENCE E-LIBRARY, BOOKS, JORNALS AND SPECIALISED SOFTWARES
NEW 500,000
STEC12003983 RESEARCH AND DEVELOPMENT ON PETROLEUM POTENTIALS OF NORTH - EAST NIGERIA AND OTHER INLAND BASIN
NEW 1,500,000
STEC09003971 PROCUREMENT OF RESEARCH EQUIPMENT (MOBILE) NEW 3,500,000
STEC10003975 COMPLETION OF ESTABLISHED LABORATORY FOR PETROLEUM RESEARCH AND PROCUREMENT OF PETROLEUM RESEARCH EQUIPMENT
NEW 10,000,000
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 7,431,963
22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,486,393
2202 OVERHEAD COST 16,812,364
220201 TRAVEL& TRANSPORT - GENERAL 8,918,356
21020201 NHIS 2,240,401
22 OTHER RECURRENT COSTS 16,812,364
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,240,401
210202 SOCIAL CONTRIBUTIONS 2,240,401
21010101 SALARY 29,872,015
21010102 OVER TIME PAYMENTS 1,493,601
2101 SALARY 31,365,616
210101 SALARIES AND WAGES 31,365,616
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,486,393
22020206 SEWERAGE CHARGES 557,397
220203 MATERIALS & SUPPLIES - GENERAL 2,043,790
22020202 TELEPHONE CHARGES 557,397
22020205 WATER RATES 557,397
220202 UTILITIES - GENERAL 2,505,835
22020201 ELECTRICITY CHARGES 833,643
![Page 84: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH](https://reader031.vdocuments.mx/reader031/viewer/2022030508/5ab6e7fc7f8b9adc638e9280/html5/thumbnails/84.jpg)
220206 OTHER SERVICES - GENERAL 1,486,393
22020606 CLEANING & FUMIGATION SERVICES 1,486,393
220204 MAINTENANCE SERVICES - GENERAL 1,857,991
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,857,991
22020303 NEWSPAPERS 557,397
2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,476,710
210202 SOCIAL CONTRIBUTIONS 4,476,710
210101 SALARIES AND WAGES 35,813,681
21010101 SALARY 35,813,681
21 PERSONNEL COST 40,290,392
2101 SALARY 35,813,681
CODE LINE ITEM AMOUNT
2 EXPENDITURE 55,102,755
TOTAL CAPITAL 0
TOTAL ALLOCATION 50,418,381
0228077001 TECHNOLOGY BUSINESS INCUBATION CENTRE ILE-IFE
TOTAL PERSONNEL 33,606,017
TOTAL OVERHEAD 16,812,364
TOTAL RECURRENT 50,418,381
220203 MATERIALS & SUPPLIES - GENERAL 1,885,783
22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 982,178
22020202 TELEPHONE CHARGES 785,743
22020203 INTERNET ACCESS CHARGES 409,241
220202 UTILITIES - GENERAL 1,915,248
22020201 ELECTRICITY CHARGES 720,264
220201 TRAVEL& TRANSPORT - GENERAL 3,273,928
22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,273,928
22 OTHER RECURRENT COSTS 14,812,364
2202 OVERHEAD COST 14,812,364
21020201 NHIS 1,790,684
21020202 CONTRIBUTORY PENSION 2,686,026
22020601 SECURITY SERVICES 2,828,674
22020606 CLEANING & FUMIGATION SERVICES 982,178
22020501 LOCAL TRAINING 753,003
220206 OTHER SERVICES - GENERAL 3,810,852
22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 654,786
220205 TRAINING - GENERAL 753,003
22020402 MAINTENANCE OF OFFICE FURNITURE 491,089
22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 654,786
22020304 MAGAZINES & PERIODICALS 196,436
220204 MAINTENANCE SERVICES - GENERAL 1,800,660
22020302 BOOKS 392,871
22020303 NEWSPAPERS 314,297
SUMMARY BY FUNDS 1
FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY 2
2014 FGN BUDGET PROPOSAL
TOTAL ALLOCATION 55,102,755
TABLE OF CONTENTS
SUMMARY BY MDAs 1
TOTAL OVERHEAD 14,812,364
TOTAL RECURRENT 55,102,755
TOTAL CAPITAL 0
22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 491,089
TOTAL PERSONNEL 40,290,392
220210 MISCELLANEOUS 703,895
22021006 POSTAGES & COURIER SERVICES 212,805
220208 FUEL & LUBRICANTS - GENERAL 668,994
22020803 PLANT / GENERATOR FUEL COST 668,994